2024-04-30  10:00:00 PM Chg. -0.9900 Volume Bid10:09:45 AM Ask10:09:45 AM Market Capitalization Dividend Y. P/E Ratio
74.1000USD -1.32% 592,592
Turnover: 28.61 mill.
29.7900Bid Size: 100 117.8100Ask Size: 100 4.31 bill.USD - 45.18

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
  234.8000   243.3000   244.1710   267.7780   276.5730
Intangible Assets
  118.1000   120   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   554.8250   574.7250   699.3800
Inventories
  84.6000   82.4000   91.7730   105.9990   120.6950
Accounts Receivable
  53.4000   60.2000   72.7170   70.2920   80.5210
Cash and Cash Equivalents
  9.7000   7.5000   7.3550   4.1770   19.1710
Current Assets
  162   165.9000   192.3400   204.0030   243.4230
Total Assets
  705.3000   728.3000   747.1650   778.7280   942.8030

 

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
  34.6000   26.5000   29.8100   37.9770   30.6190
Long-term debt
  -   -   214.4900   197.5930   314.3730
Liabilities to Banks
  -   -   -   -   -
Provisions
  2.9000   3.6000   7.8000   12.5000   28.2000
Liabilities
  323.7000   322.6000   311.9060   312.6250   444.6140
Share Capital
  172.3000   177.8000   187.7090   197.8260   206.1860
Total Equity
  381.6000   405.7000   435.2590   466.1030   498.1890
Minority Interests
  -   -   -   -   -
Total liabilities equity
  705.3000   728.3000   747.1650   778.7280   942.8030

 

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
  394.3000   449   509.6890   542.1490   603.8380
Depreciation (total)
  -   -   35.9290   37.4250   -
Operating Result
  29.6000   27.8000   40.1660   37.5430   34.8760
Interest Income
  -.4000   -7.7000   -8.6120   -5.9570   -8.7170
Income Before Taxes
  27.6000   19.8000   31.5720   31.2000   25.3860
Income Taxes
  7.9000   3.3000   8.5980   7.3980   5.2650
Minority Interests Profit
  -   -   -   -   -
Net Income
  19.7000   16.6000   8.6710   23.8020   20.1210

 

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
  0.4700   0.3900   0.5300   0.5400   0.4500
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  46.9000   51.4000   53.3250   69.4580   53.5990
Cash Flow from Investing Activities
  -255.6000   -68.6000   -36.2030   -62.0190   -159.1070
Cash Flow from Financing
  208.3000   14.8000   -16.9680   -10.2350   121.0950
Decrease / Increase in Cash
  -.4000   -2.3000   -.1040   -3.1780   14.9940
Employees
  2,760   2,888   3,105   3,754   4,150