2024-11-11  10:10:00 PM Chg. -2.36 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
106.55USD -2.17% 176,627
Turnover: 11.65 mill.
42.60Bid Size: 100 170.34Ask Size: 100 1.99 bill.USD - 35.05

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  146.9000   150.4200   178.6610   176.9160   179.6110
Intangible Assets
  49.2000   -   -   -   -
Long-Term Investments
  .5000   17.2140   15.3480   16.1830   18.3240
Fixed Assets
  -   403.0630   503.3210   598.0990   670.6110
Inventories
  66.9000   68.6280   91.8240   91.1300   112.5570
Accounts Receivable
  87   94.8760   101.4280   119.6040   140.5620
Cash and Cash Equivalents
  191.9000   237.3750   204.5860   227.7670   181.1590
Current Assets
  377.7000   432.0540   429.1370   458.4010   454.5230
Total Assets
  806.5000   835.1170   932.4580   1,056.5000   1,125.1340

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  17.5000   20.0200   19.8510   28.3790   36.1160
Long-term debt
  -   31.0420   180.7370   240.8700   136.8550
Liabilities to Banks
  -   -   -   -   -
Provisions
  16.1000   14.6000   9.5000   13.9000   10.7000
Liabilities
  251   253.1540   347.8760   420.7140   358.5610
Share Capital
  17.9000   18.4040   17.9570   18.0210   18.2550
Total Equity
  555.5000   581.9630   584.5820   635.7860   766.5730
Minority Interests
  -   -   -   -   -
Total liabilities equity
  806.5000   835.1170   932.4580   1,056.5000   1,125.1340

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  537.5000   610.9110   641.4430   656.3140   821.0430
Depreciation (total)
  -   26.2680   34.0540   -   -
Operating Result
  49.3000   80.4270   76.2550   83.8520   130.7790
Interest Income
  -3.5000   -2.9460   -4.4800   -3.9300   -6.1310
Income Before Taxes
  48.9000   80.4100   66.1730   82.2800   132.9250
Income Taxes
  11.2000   27.5270   19.8530   33.9970   52.4660
Minority Interests Profit
  -   -   -   -   -
Net Income
  37.8000   52.8830   46.3200   48.2830   80.4590

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.2000   2.9100   2.5200   2.6800   4.4300
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  78   85.2070   73.9220   116.9670   138.9820
Cash Flow from Investing Activities
  -17   -28.5200   -180.2970   -151.8040   -78.2700
Cash Flow from Financing
  10.7000   1.8670   83.0270   57.8690   -113.1870
Decrease / Increase in Cash
  77   45.4910   -32.7890   23.1810   -46.6080
Employees
  2,500   2,800   2,800   3,100   3,400