6/7/2024  10:10:00 PM Chg. -0.79 Volume Bid12:26:45 AM Ask12:26:45 AM Market Capitalization Dividend Y. P/E Ratio
102.80USD -0.76% 295,076
Turnover: 19.09 mill.
101.93Bid Size: 100 103.41Ask Size: 100 1.61 bill.USD 2.53% 26.43

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
  128.9000   155.0760   184.0940   193.9310   193.5330
Intangible Assets
  164.3000   167.7700   143.7380   175.2450   178.8580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   363.7450   365.8940   453.5310   463.8230
Inventories
  109.6000   148.2150   129.1360   142.1750   126.8120
Accounts Receivable
  -   79.1040   59.0650   58.2790   67.5420
Cash and Cash Equivalents
  7.5000   5.2810   6.3230   6.3320   6.3430
Current Assets
  222.4000   281.3220   216.7960   231.6280   236.1180
Total Assets
  556.1000   645.0670   582.6900   685.1590   699.9410

 

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
  0.0000   80.8560   68.3060   76.8250   66.1750
Long-term debt
  -   104.8420   43.9750   91.5090   45.8090
Liabilities to Banks
  -   -   -   -   -
Provisions
  34.4000   32.8000   33.2000   3.7000   13.6000
Liabilities
  326.3000   354.4620   248.2900   309.0290   270.1170
Share Capital
  16.6000   16.4780   16.6010   16.7690   16.8390
Total Equity
  229.8000   290.6050   334.4000   376.1300   429.8240
Minority Interests
  -   -   -   -   -
Total liabilities equity
  556.1000   645.0670   582.6900   685.1590   699.9410

 

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
  855.5000   997.8060   969.2900   1,022.5880   1,086.2110
Depreciation (total)
  -   37.6460   36.4270   42.2190   42.4020
Operating Result
  69   83.6030   97.5140   89.8840   86
Interest Income
  -8.9000   -3.4830   -2.4580   -3.4210   -3.1090
Income Before Taxes
  50.9000   80.1200   95.0560   86.4630   82.8910
Income Taxes
  19.6000   34.3620   36.5190   31.9640   18.1900
Minority Interests Profit
  -   -   -   -   -
Net Income
  31.3000   45.7580   30.5620   52.4610   65.0900

 

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
  1.8900   2.7900   1.8600   3.1800   3.9200
Dividend per Share
  0.6000   0.8400   1.0000   1.0800   1.0800

 

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
  67.5000   95.4090   105.3730   118.5650   118.5930
Cash Flow from Investing Activities
  -62.5000   -50.3550   -13.9460   -146.4910   -54.2770
Cash Flow from Financing
  -10.9000   -47.6190   -91.4660   27.3670   -64.7120
Decrease / Increase in Cash
  -6   -2.5650   -.0390   -.5590   -.3960
Employees
  4,800   5,100   5,400   5,500   5,800