2024-04-30  10:00:00 PM Chg. -0.9900 Volume Bid10:07:51 PM Ask10:07:51 PM Market Capitalization Dividend Y. P/E Ratio
74.1000USD -1.32% 592,591
Turnover: 28.61 mill.
69.0000Bid Size: 300 75.2000Ask Size: 300 4.29 bill.USD - 45.18

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  244.1710   267.7780   276.5730   292.8200   331.4520
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  554.8250   574.7250   699.3800   795.6900   1,190.1780
Inventories
  91.7730   105.9990   120.6950   155.2880   197.5360
Accounts Receivable
  72.7170   70.2920   80.5210   105.5360   137.1740
Cash and Cash Equivalents
  7.3550   4.1770   19.1710   32.3360   67.3590
Current Assets
  192.3400   204.0030   243.4230   316.1210   429.8340
Total Assets
  747.1650   778.7280   942.8030   1,111.8110   1,620.0120

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  29.8100   37.9770   30.6190   34.9310   54.0240
Long-term debt
  214.4900   197.5930   314.3730   259.0130   373.1520
Liabilities to Banks
  -   -   -   -   -
Provisions
  7.8000   12.5000   28.2000   25.6000   59.5000
Liabilities
  311.9060   312.6250   444.6140   435.4770   687.2370
Share Capital
  187.7090   197.8260   206.1860   353.3920   571.3830
Total Equity
  435.2590   466.1030   498.1890   676.3340   932.7750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  747.1650   778.7280   942.8030   1,111.8110   1,620.0120

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  509.6890   542.1490   603.8380   727.8520   882.7530
Depreciation (total)
  35.9290   37.4250   -   -   -
Operating Result
  40.1660   37.5430   34.8760   33.0690   58.6170
Interest Income
  -8.6120   -5.9570   -8.7170   -7.3550   -9.1610
Income Before Taxes
  31.5720   31.2000   25.3860   35.8810   49.5190
Income Taxes
  8.5980   7.3980   5.2650   8.3580   7.5020
Minority Interests Profit
  -   -   -   -   -
Net Income
  8.6710   23.8020   20.1210   27.5230   42.0170

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  0.5300   0.5400   0.4500   0.5600   0.8000
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  53.3250   69.4580   53.5990   62.7270   86.5330
Cash Flow from Investing Activities
  -36.2030   -62.0190   -159.1070   -146.7610   -378.8200
Cash Flow from Financing
  -16.9680   -10.2350   121.0950   96.5170   328.2800
Decrease / Increase in Cash
  -.1040   -3.1780   14.9940   13.1650   35.0230
Employees
  3,105   3,754   4,150   4,876   5,783