2024-06-04  10:00:00 PM Chg. +0.6100 Volume Bid10:00:10 PM Ask10:00:10 PM Market Capitalization Dividend Y. P/E Ratio
82.7900USD +0.74% 207,622
Turnover: 10.21 mill.
59.0000Bid Size: 100 84.0500Ask Size: 300 4.81 bill.USD - 50.48

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
  243.3000   244.1710   267.7780   276.5730   292.8200
Intangible Assets
  120   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   554.8250   574.7250   699.3800   795.6900
Inventories
  82.4000   91.7730   105.9990   120.6950   155.2880
Accounts Receivable
  60.2000   72.7170   70.2920   80.5210   105.5360
Cash and Cash Equivalents
  7.5000   7.3550   4.1770   19.1710   32.3360
Current Assets
  165.9000   192.3400   204.0030   243.4230   316.1210
Total Assets
  728.3000   747.1650   778.7280   942.8030   1,111.8110

 

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
  26.5000   29.8100   37.9770   30.6190   34.9310
Long-term debt
  -   214.4900   197.5930   314.3730   259.0130
Liabilities to Banks
  -   -   -   -   -
Provisions
  3.6000   7.8000   12.5000   28.2000   25.6000
Liabilities
  322.6000   311.9060   312.6250   444.6140   435.4770
Share Capital
  177.8000   187.7090   197.8260   206.1860   353.3920
Total Equity
  405.7000   435.2590   466.1030   498.1890   676.3340
Minority Interests
  -   -   -   -   -
Total liabilities equity
  728.3000   747.1650   778.7280   942.8030   1,111.8110

 

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
  449   509.6890   542.1490   603.8380   727.8520
Depreciation (total)
  -   35.9290   37.4250   -   -
Operating Result
  27.8000   40.1660   37.5430   34.8760   33.0690
Interest Income
  -7.7000   -8.6120   -5.9570   -8.7170   -7.3550
Income Before Taxes
  19.8000   31.5720   31.2000   25.3860   35.8810
Income Taxes
  3.3000   8.5980   7.3980   5.2650   8.3580
Minority Interests Profit
  -   -   -   -   -
Net Income
  16.6000   8.6710   23.8020   20.1210   27.5230

 

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
  0.3900   0.5300   0.5400   0.4500   0.5600
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
  51.4000   53.3250   69.4580   53.5990   62.7270
Cash Flow from Investing Activities
  -68.6000   -36.2030   -62.0190   -159.1070   -146.7610
Cash Flow from Financing
  14.8000   -16.9680   -10.2350   121.0950   96.5170
Decrease / Increase in Cash
  -2.3000   -.1040   -3.1780   14.9940   13.1650
Employees
  2,888   3,105   3,754   4,150   4,876