2024-04-29  9:59:49 PM Chg. -0.33 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
33.13USD -0.99% 7,796
Turnover: 258,946.30
-Bid Size: - -Ask Size: - 775.55 mill.USD 0.00% 39.51

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
  513.6000   541.3490   561.8320   601.3240   589.8440
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   0.0000   -   -   -
Fixed Assets
  -   565.7650   588.6620   631.8060   624.6290
Inventories
  7.4000   8.0100   8.8930   9.9070   10.5140
Accounts Receivable
  12.8000   18.7960   25.3640   14.6980   13.8650
Cash and Cash Equivalents
  23   30.6830   34.6040   22.7610   24.3350
Current Assets
  70.8000   81.3180   93.0030   77.0730   60.3290
Total Assets
  610.9000   647.0830   681.6650   708.8790   684.9580

 

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
  31.5000   34.3950   33.0330   31.1450   25.2750
Long-term debt
  -   58   100.5000   148   163.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  30.6000   39   46.7000   55.2000   21.7000
Liabilities
  209.4000   298.3940   365.1820   433.9820   426.2290
Share Capital
  182.5000   93.9710   7.3670   -   -
Total Equity
  401.4000   348.6890   316.4830   274.8970   258.7290
Minority Interests
  -   -   -   -   -
Total liabilities equity
  610.9000   647.0830   681.6650   708.8790   684.9580

 

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
  775.1000   845.5690   919.5970   993.0520   1,031.7820
Depreciation (total)
  49   55.3870   59.4170   64.2750   68.6650
Operating Result
  23.9000   35.4260   63.0620   61.6410   37.9040
Interest Income
  .1000   -.2380   -1.0150   -1.7300   -4.5010
Income Before Taxes
  25   36.3230   62.1070   61.0910   35.3900
Income Taxes
  4   8.9260   16.7820   15.5340   -9.3900
Minority Interests Profit
  -   -   -   -   -
Net Income
  21   27.3970   45.3250   45.5570   44.7800

 

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
  0.7500   0.9900   1.7600   1.9100   2.1000
Dividend per Share
  0.0000   -   -   -   -

 

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
  95.5000   100.0400   127.2240   138.3590   107.0360
Cash Flow from Investing Activities
  -89.9000   -65.1900   -82.5920   -104.8520   -52.8310
Cash Flow from Financing
  2.2000   -27.1620   -40.7110   -45.3500   -52.6310
Decrease / Increase in Cash
  7.9000   7.6880   3.9210   -11.8430   1.5740
Employees
  18,500   18,500   20,500   22,000   21,500