2024-04-26  10:10:00 PM Chg. +0.12 Volume Bid10:09:36 AM Ask10:09:36 AM Market Capitalization Dividend Y. P/E Ratio
26.20USD +0.46% 121,901
Turnover: 1.83 mill.
10.54Bid Size: 100 32.37Ask Size: 100 300.68 mill.USD - -

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
  241.7000   280.0370   305.7520   323.3280   330.6110
Intangible Assets
  89   86.6530   93.8480   90.3090   86.7190
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   682.4090   735.4290   741.3970   710.7390
Inventories
  505.3000   567.2610   598.1450   529.7580   563.6770
Accounts Receivable
  48.2000   52.6460   55.2630   47.2650   43.5250
Cash and Cash Equivalents
  59.8000   59.4470   112.8670   133.2880   48.3010
Current Assets
  682.3000   756.8750   847.6580   800.0860   738.1670
Total Assets
  1,333.8000   1,439.2840   1,583.0870   1,541.4830   1,448.9060

 

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
  118.4000   145.4830   176.3070   154.2410   170.7510
Long-term debt
  -   26.9370   16.0030   97.8760   73.7300
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  523.3000   521.1610   584.3100   584.7000   526.3850
Share Capital
  24.5000   24.4080   24.5150   22.3230   20.3540
Total Equity
  810.5000   918.1230   998.7770   956.7830   922.5210
Minority Interests
  1.9000   1.9330   1.9700   1.6270   1.4680
Total liabilities equity
  1,333.8000   1,439.2840   1,583.0870   1,541.4830   1,448.9060

 

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
  2,604.8000   2,624.9720   2,859.8440   3,022.2340   2,868.3410
Depreciation (total)
  -   67.1350   74.3260   79.0110   75.7680
Operating Result
  168   163.4350   167.2660   151.2510   141.9600
Interest Income
  -5   -4.5750   -3.2270   -4.4030   -5.2470
Income Before Taxes
  162.9000   158.8600   156.9890   151.5330   151.4140
Income Taxes
  51.9000   65.8780   57.6160   56.1520   53.5550
Minority Interests Profit
  -   -   -   -   -
Net Income
  110.5000   92.6530   97.7250   94.5690   97.4310

 

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
  4.7600   3.9800   4.1600   4.1300   4.8500
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
  123.2000   139.9990   189.7640   145.1180   161.5010
Cash Flow from Investing Activities
  -95.5000   -111.9480   -137.6930   -75.8000   -70.9390
Cash Flow from Financing
  -21.8000   -29.9260   -1.4490   -47.5550   -174.4670
Decrease / Increase in Cash
  6   -.3480   53.4200   20.4210   -84.9870
Employees
  22,700   22,250   27,325   27,500   27,200