2024-06-07  10:10:00 PM Chg. -0.50 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
76.64USD -0.65% 157,271
Turnover: 5.91 mill.
76.21Bid Size: 100 77.10Ask Size: 100 1.92 bill.USD 0.89% 22.02

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
  135.8000   154.5000   197.6392   196.5830   226.3330
Intangible Assets
  -   -   180.8770   162.6230   155.1770
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   657.0723   638.2800   674.0370
Inventories
  60.3000   82.3000   107.5808   107.6970   102.1350
Accounts Receivable
  74.6000   97.9000   116.1279   125.6380   131.4160
Cash and Cash Equivalents
  143.3000   55.6000   27.5645   22.5270   40.1910
Current Assets
  302.7000   262.4000   296.1807   298.6340   309.3340
Total Assets
  606.8000   694.2000   953.2530   936.9140   983.3710

 

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
  24.4000   28.9000   38.8326   49.5800   46.7480
Long-term debt
  -   -   384.7679   315.9820   303.7900
Liabilities to Banks
  -   -   -   -   -
Provisions
  30.5000   36.4000   39.4000   51.7000   50
Liabilities
  319.2000   360.3000   577.3398   516.8620   502.1550
Share Capital
  26.8000   25.4000   25.5772   25.7320   25.8740
Total Equity
  287.6000   333.9000   375.9133   420.0520   481.2160
Minority Interests
  -   -   -   -   -
Total liabilities equity
  606.8000   694.2000   953.2530   936.9140   983.3710

 

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
  469.1000   570.6000   751.7234   816.6870   903.1920
Depreciation (total)
  -   -   43.3049   46.0890   47.4170
Operating Result
  77.5000   107.4000   100.1140   106.8250   122.2880
Interest Income
  -13.9000   -13.1000   -18.4067   -16.5610   -15.1550
Income Before Taxes
  63.6000   94.4000   93.9113   90.1300   104.3680
Income Taxes
  22.9000   33.9000   34.3142   25.1870   27.5780
Minority Interests Profit
  -   -   -   -   -
Net Income
  40.7000   60.5000   59.5970   64.9430   76.7900

 

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
  1.6200   2.3900   2.3400   2.5300   2.9800
Dividend per Share
  0.5000   0.5300   0.5600   0.5800   0.6000

 

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
  64.1000   92.7000   107.2753   118.1570   143.5890
Cash Flow from Investing Activities
  -46.8000   -150.1000   -310.9686   -39.5650   -99.3080
Cash Flow from Financing
  -12.4000   -30.4000   176.3328   -82.4140   -25.3230
Decrease / Increase in Cash
  4.9000   -87.7000   -28.0332   -5.0380   17.6640
Employees
  712   847   1,156   3,244   3,538