-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 3.4 bill.USD 0.13% 251.16

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  52.7180   62.5410   74.6040   88.3380   111.4170
Intangible Assets
  82.9520   85.8360   111.7190   124.5120   137.3610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  372.2360   395.6700   471.7900   529.0020   625.4650
Inventories
  59.7370   72.0780   91.4860   98.7240   107.5920
Accounts Receivable
  62.2250   69.8050   93.3320   110.6560   118.6420
Cash and Cash Equivalents
  31.7810   31.7200   28.3670   36.5840   94.0970
Current Assets
  163.9090   188.3610   222.7420   257.3710   338.2430
Total Assets
  536.1450   584.0310   694.5320   786.3730   963.7080

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  19.5290   16.1840   26.2630   27.4690   34.2580
Long-term debt
  80.5000   78.5000   116   126   187.3020
Liabilities to Banks
  -   -   -   -   -
Provisions
  18.7000   26.2000   27.7000   27.9000   30.4000
Liabilities
  170.8990   177.3980   240.1620   262.4410   354.8410
Share Capital
  4.5640   4.5910   4.6080   4.6190   4.6240
Total Equity
  365.2460   406.6330   454.3700   523.9320   608.8670
Minority Interests
  -   -   -   -   -
Total liabilities equity
  536.1450   584.0310   694.5320   786.3730   963.7080

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  488.7490   565.0040   664.7550   770.1570   871.9220
Depreciation (total)
  18.8860   23.9570   25.0840   33.4520   34.8300
Operating Result
  70.9280   80.7610   97.2510   110.4100   121.6640
Interest Income
  -2.3170   -2.3640   -3.3200   -4.3030   -5.2890
Income Before Taxes
  68.6110   76.1910   93.9310   106.2330   117.5130
Income Taxes
  25.3460   28.2380   33.9780   34.8550   26.4720
Minority Interests Profit
  -   -   -   -   -
Net Income
  43.2650   47.9530   59.9530   71.3780   91.0410

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.0500   1.1600   1.4400   1.7100   2.1800
Dividend per Share
  0.0900   0.1000   0.1200   0.1400   0.1700

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  64.2720   59.0700   80.2680   108.1930   125.9120
Cash Flow from Investing Activities
  -47.4320   -52.2940   -112.9820   -97.0620   -125.1860
Cash Flow from Financing
  -18.9490   -6.1050   29.9420   -2.7510   57.1370
Decrease / Increase in Cash
  -2.2950   -.0610   -3.3530   8.2170   57.5130
Employees
  1,534   1,680   2,000   2,337   2,693