2024-05-28  10:10:00 PM Chg. +0.17 Volume Bid2024-05-28 Ask2024-05-28 Market Capitalization Dividend Y. P/E Ratio
36.02USD +0.47% 409,164
Turnover: 9.05 mill.
26.85Bid Size: 200 37.25Ask Size: 300 1.54 bill.USD 1.92% 10.32

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
  114.4000   118.1000   127.5350   174.0360   171.5900
Intangible Assets
  3   4.8000   4.5440   5.4580   8.5580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   248.6220   298.1530   318.0570
Inventories
  143.8000   146.3000   147.0090   156.7890   175.5890
Accounts Receivable
  -   -   152.6140   158.5480   146.5450
Cash and Cash Equivalents
  152.4000   131.1000   149.6610   98.3020   112.3580
Current Assets
  500   500.9000   522.6730   476.4510   481.9720
Total Assets
  685.7000   720.4000   771.2950   774.6040   800.0290

 

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
  56.6000   50.5000   56.1770   46.1680   44.6610
Long-term debt
  -   -   .2770   .4330   .5130
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  237.9000   228.5000   241.5770   241.5040   242.8170
Share Capital
  52.2000   52.4000   51.9810   50.7470   49.3310
Total Equity
  447.8000   492   529.7180   533.1000   557.2120
Minority Interests
  5.9000   7.1000   7.8320   8.9540   10.0700
Total liabilities equity
  685.7000   720.4000   771.2950   774.6040   800.0290

 

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
  1,231.7000   1,332.5000   1,357.3180   1,425.3950   1,525.3980
Depreciation (total)
  -   -   23.1820   22.2830   26.5170
Operating Result
  49.6000   67.6000   89.2960   103.1650   122.3890
Interest Income
  -.8000   -.1000   .2130   .5070   .3410
Income Before Taxes
  66.9000   70.7000   91.5590   105.6280   125.0430
Income Taxes
  -22.1000   23.5000   31.3830   36.9540   44.0800
Minority Interests Profit
  -.9000   -.8000   -1.3240   -1.1980   -1.7110
Net Income
  88   46.4000   55.0560   70.7730   79.2520

 

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
  1.6600   0.8700   1.0400   1.3600   1.5700
Dividend per Share
  0.0000   0.0800   0.2000   0.2800   0.3600

 

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
  82.8000   68.4000   90.8320   86.7510   112.3610
Cash Flow from Investing Activities
  -19.1000   -78   -45.0160   -66.6730   -36.5700
Cash Flow from Financing
  -26.5000   -11.6000   -26.6900   -71.1560   -61.0470
Decrease / Increase in Cash
  37.1000   -21.3000   18.5760   -51.3590   14.0560
Employees
  8,160   8,185   8,300   8,270   8,700