2024-05-24  10:00:00 PM Chg. +3.6000 Volume Bid11:24:16 PM Ask11:24:16 PM Market Capitalization Dividend Y. P/E Ratio
142.8400USD +2.59% 113,280
Turnover: 9 mill.
142.1800Bid Size: 100 143.5500Ask Size: 100 2.44 bill.USD - 26.21

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
  249   260.4790   225.7030   183.1140   141.5390
Intangible Assets
  36.6000   43.6150   50.4130   56.2830   118.4500
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   444.9560   438.1530   436.4050   577.0870
Inventories
  206.2000   234.1380   230.4210   273.2880   248.5100
Accounts Receivable
  206.8000   185.7730   178.5190   141.7160   206.5260
Cash and Cash Equivalents
  34.7000   38.8310   47.5930   104.3700   169.6500
Current Assets
  526.7000   579.2300   541.5210   555.3180   653
Total Assets
  919.8000   1,024.1860   979.6740   991.7230   1,230.0870

 

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
  97.1000   74.4600   61.9320   69.4900   76.1210
Long-term debt
  -   10.4360   8.5560   6.0540   241.7500
Liabilities to Banks
  59   24   0.0000   125   103
Provisions
  -   93.8000   75   29.2000   20.7000
Liabilities
  441.3000   491.9730   397.8950   450.8770   660.8740
Share Capital
  285   287.4340   279.2120   219.1140   222.5290
Total Equity
  478.5000   532.2130   581.7790   540.8460   569.2130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  919.8000   1,024.1860   979.6740   991.7230   1,230.0870

 

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
  802   906.7420   958.2020   829.6600   960.9510
Depreciation (total)
  -   54.2390   58.9760   57.9220   68.2350
Operating Result
  74.4000   81.2950   92.1080   38.3740   33.2920
Interest Income
  -5   -5.4400   -3.2550   -2.8790   -7.5410
Income Before Taxes
  69.4000   75.8550   88.8530   35.4950   25.7510
Income Taxes
  25.3000   27.9610   23.7020   9.3380   4.6750
Minority Interests Profit
  -   -   -   -   -
Net Income
  44.1000   47.8940   65.1510   26.1570   21.0760

 

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
  2.2100   2.4000   3.2900   1.3500   1.1200
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
  58.7000   129.1700   105.1030   59.2180   62.7790
Cash Flow from Investing Activities
  -167.9000   -72.2340   -35.4330   -43.4790   -200.6880
Cash Flow from Financing
  51.1000   -54.2940   -60.0260   41.8280   203.5840
Decrease / Increase in Cash
  -56.8000   4.1340   8.7620   56.7770   65.2800
Employees
  5,200   5,607   5,810   5,847   5,763