2024-05-24  10:00:00 PM Chg. +1.2300 Volume Bid11:24:18 PM Ask11:24:18 PM Market Capitalization Dividend Y. P/E Ratio
67.0300USD +1.87% 89,781
Turnover: 2.94 mill.
66.5500Bid Size: 100 67.5300Ask Size: 100 1.48 bill.USD 1.45% 14.73

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  159.5000   168.9000   193.9460   193.5400   202.4620
Intangible Assets
  16.1000   13.7000   27.1980   23.2800   19.8620
Long-Term Investments
  9.5000   4.6000   11.2730   10.6550   12.5190
Fixed Assets
  -   -   322.5650   313.0820   320.6470
Inventories
  34   36.1000   47.9820   61.4080   63.3860
Accounts Receivable
  -   -   154.9140   171.6230   172.8320
Cash and Cash Equivalents
  54   37.8000   28.4650   52.1850   60.4700
Current Assets
  229.4000   251.8000   242.7920   298.9750   336.7930
Total Assets
  493.1000   520.1000   565.3570   612.0570   657.4400

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  34   34.2000   47.2410   56.5160   64.7620
Long-term debt
  -   -   20.6590   20.5870   20.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  16.5000   17.9000   22.1000   25   19.9000
Liabilities
  171.9000   186.8000   212.7270   229.5810   251.2450
Share Capital
  9.4000   9.5000   9.6530   9.6830   9.5610
Total Equity
  321.2000   333.3000   352.6300   382.4760   406.1950
Minority Interests
  -   -   -   -   -
Total liabilities equity
  493.1000   520.1000   565.3570   612.0570   657.4400

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  662.5000   700.2000   771.4450   933.9360   981.1890
Depreciation (total)
  -   -   26.5500   29.4230   31.2480
Operating Result
  3.8000   27.4000   40.2850   63.5850   97.3930
Interest Income
  -.3000   -.7000   -.4320   .0300   .3880
Income Before Taxes
  3.6000   26.6000   39.7660   64.9990   97.3240
Income Taxes
  -1   7.8000   11.7800   14.4830   31.9820
Minority Interests Profit
  -   -   -   -   -
Net Income
  4.6000   19.1000   27.9860   50.5160   65.3420

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  0.1700   0.6800   0.9800   1.7600   2.2500
Dividend per Share
  0.3260   0.3600   0.3700   0.4100   0.4550

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  28   40.7000   52.9210   68.5630   123.9510
Cash Flow from Investing Activities
  18.5000   -57.1000   -43.9740   -24.4750   -77.8560
Cash Flow from Financing
  -13.1000   .2000   -17.5760   -19.7730   -36.4130
Decrease / Increase in Cash
  29.9000   -16.4000   -8.6290   24.3150   9.6820
Employees
  3,636   3,871   4,266   4,802   4,614