2024-05-28  10:10:00 PM Chg. +0.17 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
36.02USD +0.47% 409,164
Turnover: 9.05 mill.
25.65Bid Size: 600 37.25Ask Size: 300 1.54 bill.USD 1.92% 10.32

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
  118.1000   127.5350   174.0360   171.5900   169.1320
Intangible Assets
  4.8000   4.5440   5.4580   8.5580   18.4890
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   248.6220   298.1530   318.0570   371.4330
Inventories
  146.3000   147.0090   156.7890   175.5890   175.1140
Accounts Receivable
  -   152.6140   158.5480   146.5450   150.8460
Cash and Cash Equivalents
  131.1000   149.6610   98.3020   112.3580   141.8600
Current Assets
  500.9000   522.6730   476.4510   481.9720   517.4220
Total Assets
  720.4000   771.2950   774.6040   800.0290   888.8550

 

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
  50.5000   56.1770   46.1680   44.6610   51.2820
Long-term debt
  -   .2770   .4330   .5130   .2960
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  228.5000   241.5770   241.5040   242.8170   287.7500
Share Capital
  52.4000   51.9810   50.7470   49.3310   48.4720
Total Equity
  492   529.7180   533.1000   557.2120   601.1050
Minority Interests
  7.1000   7.8320   8.9540   10.0700   11.1860
Total liabilities equity
  720.4000   771.2950   774.6040   800.0290   888.8550

 

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
  1,332.5000   1,357.3180   1,425.3950   1,525.3980   1,520.0600
Depreciation (total)
  -   23.1820   22.2830   26.5170   29.1310
Operating Result
  67.6000   89.2960   103.1650   122.3890   130.5810
Interest Income
  -.1000   .2130   .5070   .3410   -.0920
Income Before Taxes
  70.7000   91.5590   105.6280   125.0430   130.7400
Income Taxes
  23.5000   31.3830   36.9540   44.0800   43.7560
Minority Interests Profit
  -.8000   -1.3240   -1.1980   -1.7110   -1.0620
Net Income
  46.4000   55.0560   70.7730   79.2520   85.9220

 

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
  0.8700   1.0400   1.3600   1.5700   1.7500
Dividend per Share
  0.0800   0.2000   0.2800   0.3600   0.4200

 

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
  68.4000   90.8320   86.7510   112.3610   146.1740
Cash Flow from Investing Activities
  -78   -45.0160   -66.6730   -36.5700   -65.2530
Cash Flow from Financing
  -11.6000   -26.6900   -71.1560   -61.0470   -51.5970
Decrease / Increase in Cash
  -21.3000   18.5760   -51.3590   14.0560   29.5020
Employees
  8,185   8,300   8,270   8,700   8,950