2024-05-02  10:10:00 PM Chg. +0.32 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
11.40USD +2.89% 633,438
Turnover: 5.42 mill.
10.94Bid Size: 100 11.54Ask Size: 100 896.31 mill.USD 6.67% -

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
  104.7000   110.4000   116.1970   163.6420   245.3440
Intangible Assets
  637.2000   844.1000   947.8950   1,442.3400   1,629.4820
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,452.8340   2,108.5540   2,493.7290
Inventories
  89.8000   101.3000   106.5570   312.8800   356.5900
Accounts Receivable
  43.4000   62.8000   55.9250   69.7120   119.2650
Cash and Cash Equivalents
  19.2000   4.1000   1.4900   5.2460   28.8330
Current Assets
  164.1000   181.7000   196.5190   463.1610   549.7760
Total Assets
  1,192   1,484.3000   1,649.3530   2,571.7150   3,043.5050

 

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
  25.1000   42.6000   38.0520   49.5930   98.0330
Long-term debt
  -   -   1,007.1070   1,725.8660   1,715.2680
Liabilities to Banks
  -   -   -   -   -
Provisions
  121.2000   146.9000   204.2000   250.1000   319.4000
Liabilities
  830.8000   1,106   1,311.3580   2,114.0300   2,257.8480
Share Capital
  .5260   .5340   .5370   .5800   .6640
Total Equity
  361.2000   378.4000   337.9950   457.6850   785.6570
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,192   1,484.3000   1,649.3530   2,571.7150   3,043.5050

 

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
  633.8000   725   848.0170   966.3580   1,391.2570
Depreciation (total)
  8.1000   9.9000   12.6920   11.2550   13.8030
Operating Result
  149   154   116.0980   172.3700   253.9950
Interest Income
  -47.7000   -41.8000   46.5730   51.1310   74.4560
Income Before Taxes
  90.9000   80.9000   63.7770   121.2390   177.0660
Income Taxes
  31.7000   28.5000   22.8210   52.1490   67.6410
Minority Interests Profit
  -   -   -   -   -
Net Income
  59.3000   52.3000   40.9560   69.0900   109.4250

 

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
  1.2000   0.9900   0.7600   1.2200   1.7300
Dividend per Share
  1.1000   1.2300   1.3600   1.3800   1.7300

 

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
  100.5000   114.9000   99.1260   128.4790   289.6610
Cash Flow from Investing Activities
  -73.3000   -261.9000   -173.3020   -892.3850   -481.2050
Cash Flow from Financing
  -24.7000   131.8000   71.6190   767.4440   216.0050
Decrease / Increase in Cash
  2.5000   -15.1000   -2.6170   3.7560   23.5870
Employees
  999   984   956   2,003   2,590