2024-05-03  10:10:00 PM Chg. -1.67 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
118.33USD -1.39% 123,534
Turnover: 8.07 mill.
47.62Bid Size: 100 188.77Ask Size: 100 2.21 bill.USD - 38.92

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
  149   146.9000   150.4200   178.6610   176.9160
Intangible Assets
  53.3000   49.2000   -   -   -
Long-Term Investments
  5   .5000   17.2140   15.3480   16.1830
Fixed Assets
  -   -   403.0630   503.3210   598.0990
Inventories
  73.2000   66.9000   68.6280   91.8240   91.1300
Accounts Receivable
  83.2000   87   94.8760   101.4280   119.6040
Cash and Cash Equivalents
  114.9000   191.9000   237.3750   204.5860   227.7670
Current Assets
  306.9000   377.7000   432.0540   429.1370   458.4010
Total Assets
  760   806.5000   835.1170   932.4580   1,056.5000

 

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
  16.7000   17.5000   20.0200   19.8510   28.3790
Long-term debt
  -   -   31.0420   180.7370   240.8700
Liabilities to Banks
  -   -   -   -   -
Provisions
  17.5000   16.1000   14.6000   9.5000   13.9000
Liabilities
  325.8000   251   253.1540   347.8760   420.7140
Share Capital
  16.9000   17.9000   18.4040   17.9570   18.0210
Total Equity
  434.2000   555.5000   581.9630   584.5820   635.7860
Minority Interests
  -   -   -   -   -
Total liabilities equity
  760   806.5000   835.1170   932.4580   1,056.5000

 

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
  498.8000   537.5000   610.9110   641.4430   656.3140
Depreciation (total)
  -   -   26.2680   34.0540   -
Operating Result
  25.7000   49.3000   80.4270   76.2550   83.8520
Interest Income
  -4.3000   -3.5000   -2.9460   -4.4800   -3.9300
Income Before Taxes
  22.7000   48.9000   80.4100   66.1730   82.2800
Income Taxes
  -46.5000   11.2000   27.5270   19.8530   33.9970
Minority Interests Profit
  -   -   -   -   -
Net Income
  68.7000   37.8000   52.8830   46.3200   48.2830

 

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
  4.1800   2.2000   2.9100   2.5200   2.6800
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
  40   78   85.2070   73.9220   116.9670
Cash Flow from Investing Activities
  1.4000   -17   -28.5200   -180.2970   -151.8040
Cash Flow from Financing
  -8.5000   10.7000   1.8670   83.0270   57.8690
Decrease / Increase in Cash
  35.1000   77   45.4910   -32.7890   23.1810
Employees
  2,400   2,500   2,800   2,800   3,100