2024-05-03  10:10:00 PM Chg. -1.70 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
277.28USD -0.61% 165,133
Turnover: 19.99 mill.
276.50Bid Size: 100 301.23Ask Size: 100 3.31 bill.USD - 44.51

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
  266.6000   381.5690   409.9260   408.4110   384.2800
Intangible Assets
  0.0000   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   397.6990   421.7970   422.0590   401.2760
Inventories
  56.4000   51.3070   56.4620   52.4990   50.6510
Accounts Receivable
  42   36.8600   38.9840   36.6940   33.7490
Cash and Cash Equivalents
  49.5000   76.4020   94.1930   91.0350   65.6370
Current Assets
  164.3000   207.4620   223.6030   201.2380   168.3480
Total Assets
  444.1000   605.1610   645.4000   623.2970   569.6240

 

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
  34.4000   35.5760   42.7180   40.5850   38.1410
Long-term debt
  .6000   .5280   .4710   .4110   -
Liabilities to Banks
  .6000   .5000   .5000   .4000   0.0000
Provisions
  32.4000   50.7000   56   64.6000   34.8000
Liabilities
  142   169.0210   184.1790   176.7150   146.1010
Share Capital
  .1280   .0950   .0940   .0920   .0860
Total Equity
  302.1000   436.1400   461.2210   446.5820   423.5230
Minority Interests
  -   -   -   -   -
Total liabilities equity
  444.1000   605.1610   645.4000   623.2970   569.6240

 

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
  739.1000   903.0070   959.9340   906.4460   862.9920
Depreciation (total)
  -   35.1380   42.8850   49.5570   51.2560
Operating Result
  113.1000   146.5670   156.1740   137.6590   115.6750
Interest Income
  -.5700   .0210   .0560   .1680   .5490
Income Before Taxes
  112.5000   145.5940   155.0100   137.1210   116.1420
Income Taxes
  42.1000   54.8510   56.5960   49.7720   17.0930
Minority Interests Profit
  -   -   -   -   -
Net Income
  70.4000   90.7430   98.4140   87.3490   99.0490

 

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
  5.4700   6.9600   7.4600   6.9300   8.1800
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
  100   141.2110   168.6830   154.1890   135.9820
Cash Flow from Investing Activities
  -103.3000   -151.8310   -74.2300   -46.0180   -32.9290
Cash Flow from Financing
  -21.6000   37.4980   -76.6620   -111.3290   -128.4510
Decrease / Increase in Cash
  -24.9000   26.8780   17.7910   -3.1580   -25.3980
Employees
  1,120   1,325   1,429   1,505   1,439