2024-05-06  10:00:00 PM Chg. -0.3200 Volume Bid10:09:44 AM Ask10:09:44 AM Market Capitalization Dividend Y. P/E Ratio
27.9600USD -1.13% 112,878
Turnover: 1.87 mill.
11.2400Bid Size: 100 32.3400Ask Size: 300 497.7 mill.USD 2.10% -

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
  52.6000   57.3520   69.4480   87.8370   120.0720
Intangible Assets
  -   5.9250   4.6130   3.3650   2.2260
Long-Term Investments
  -   62.7350   47.1350   58.6880   73.3810
Fixed Assets
  -   160.4200   168.1230   192.9800   244.2890
Inventories
  28.7000   30.9750   26.3510   31.8490   30.8580
Accounts Receivable
  55.1000   56.6180   58.6060   70.1010   69.7500
Cash and Cash Equivalents
  8   6.7440   7.1710   13.8420   6.6250
Current Assets
  109.7000   123.0440   116.8220   134.9530   119.8280
Total Assets
  239.9000   283.4640   284.9450   327.9330   364.1170

 

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
  11.7000   15.0650   19.6000   22.4470   22.9110
Long-term debt
  -   2.7910   .5860   .4450   .4390
Liabilities to Banks
  34   35.9000   36.9000   19   20
Provisions
  6.2000   -   .2000   -   -
Liabilities
  111.4000   104.0580   98.9630   112.8640   119.9950
Share Capital
  .0150   .0170   .0170   .0170   .0180
Total Equity
  128.5000   179.4060   185.9820   215.0690   244.1220
Minority Interests
  .1000   0.0000   1.0110   .9620   1.0160
Total liabilities equity
  239.9000   283.4640   284.9450   327.9330   364.1170

 

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
  691.5000   782.5100   856.8240   935.6790   1,075.5650
Depreciation (total)
  -   6.9260   8.0380   8.8120   10.6910
Operating Result
  25.1000   -16.4590   43.6690   61.0940   57.8930
Interest Income
  -.8000   -.7550   -.7530   -.6240   -.9990
Income Before Taxes
  24.6000   -4.1310   43.2920   60.3280   57.7740
Income Taxes
  7.9000   -3.9160   16.0930   21.8690   20.4500
Minority Interests Profit
  .6000   .3120   0.0000   -.4370   -.0540
Net Income
  17.3000   .0970   27.1990   38.0220   37.2700

 

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
  0.1200   0.0100   1.5700   2.1900   2.1400
Dividend per Share
  0.7000   0.7500   0.8000   0.9000   0.9500

 

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
  13.7000   21.3450   37.2830   61.9680   62.1400
Cash Flow from Investing Activities
  -7.7000   -18.5510   -21.0540   -21.7310   -53.6680
Cash Flow from Financing
  -5.1000   -4.0690   -15.8020   -33.5660   -15.6890
Decrease / Increase in Cash
  .9000   -1.2750   .4270   6.6710   -7.2170
Employees
  1,848   1,987   2,064   2,096   2,516