16/05/2024  21:59:46 Chg. -2.18 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
137.66USD -1.56% 1,351
Turnover: 187,698.15
-Bid Size: - -Ask Size: - 2.34 bill.USD - 25.21

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
  111.7000   249   260.4790   225.7030   183.1140
Intangible Assets
  37.7000   36.6000   43.6150   50.4130   56.2830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   444.9560   438.1530   436.4050
Inventories
  195.2000   206.2000   234.1380   230.4210   273.2880
Accounts Receivable
  156.9000   206.8000   185.7730   178.5190   141.7160
Cash and Cash Equivalents
  91.5000   34.7000   38.8310   47.5930   104.3700
Current Assets
  483.1000   526.7000   579.2300   541.5210   555.3180
Total Assets
  749.9000   919.8000   1,024.1860   979.6740   991.7230

 

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
  56.4000   97.1000   74.4600   61.9320   69.4900
Long-term debt
  -   -   10.4360   8.5560   6.0540
Liabilities to Banks
  0.0000   59   24   0.0000   125
Provisions
  -   -   93.8000   75   29.2000
Liabilities
  315.8000   441.3000   491.9730   397.8950   450.8770
Share Capital
  282.8000   285   287.4340   279.2120   219.1140
Total Equity
  434.1000   478.5000   532.2130   581.7790   540.8460
Minority Interests
  -   -   -   -   -
Total liabilities equity
  749.9000   919.8000   1,024.1860   979.6740   991.7230

 

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
  793   802   906.7420   958.2020   829.6600
Depreciation (total)
  -   -   54.2390   58.9760   57.9220
Operating Result
  65.9000   74.4000   81.2950   92.1080   38.3740
Interest Income
  -4   -5   -5.4400   -3.2550   -2.8790
Income Before Taxes
  62   69.4000   75.8550   88.8530   35.4950
Income Taxes
  16.4000   25.3000   27.9610   23.7020   9.3380
Minority Interests Profit
  -   -   -   -   -
Net Income
  45.5000   44.1000   47.8940   65.1510   26.1570

 

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
  2.3100   2.2100   2.4000   3.2900   1.3500
Dividend per Share
  -   0.0000   -   -   -

 

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
  120.6000   58.7000   129.1700   105.1030   59.2180
Cash Flow from Investing Activities
  -81.2000   -167.9000   -72.2340   -35.4330   -43.4790
Cash Flow from Financing
  -1.7000   51.1000   -54.2940   -60.0260   41.8280
Decrease / Increase in Cash
  35.8000   -56.8000   4.1340   8.7620   56.7770
Employees
  3,900   5,200   5,607   5,810   5,847