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

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
  50.6000   52.6000   57.3520   69.4480   87.8370
Intangible Assets
  -   -   5.9250   4.6130   3.3650
Long-Term Investments
  -   -   62.7350   47.1350   58.6880
Fixed Assets
  -   -   160.4200   168.1230   192.9800
Inventories
  22.9000   28.7000   30.9750   26.3510   31.8490
Accounts Receivable
  38.9000   55.1000   56.6180   58.6060   70.1010
Cash and Cash Equivalents
  7.1000   8   6.7440   7.1710   13.8420
Current Assets
  83.5000   109.7000   123.0440   116.8220   134.9530
Total Assets
  207.9000   239.9000   283.4640   284.9450   327.9330

 

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
  7.9000   11.7000   15.0650   19.6000   22.4470
Long-term debt
  -   -   2.7910   .5860   .4450
Liabilities to Banks
  20.2000   34   35.9000   36.9000   19
Provisions
  10.7000   6.2000   -   .2000   -
Liabilities
  97.9000   111.4000   104.0580   98.9630   112.8640
Share Capital
  .0140   .0150   .0170   .0170   .0170
Total Equity
  110   128.5000   179.4060   185.9820   215.0690
Minority Interests
  .4000   .1000   0.0000   1.0110   .9620
Total liabilities equity
  207.9000   239.9000   283.4640   284.9450   327.9330

 

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
  551.1000   691.5000   782.5100   856.8240   935.6790
Depreciation (total)
  -   -   6.9260   8.0380   8.8120
Operating Result
  27.5000   25.1000   -16.4590   43.6690   61.0940
Interest Income
  -1   -.8000   -.7550   -.7530   -.6240
Income Before Taxes
  28   24.6000   -4.1310   43.2920   60.3280
Income Taxes
  11.1000   7.9000   -3.9160   16.0930   21.8690
Minority Interests Profit
  .1000   .6000   .3120   0.0000   -.4370
Net Income
  17.1000   17.3000   .0970   27.1990   38.0220

 

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
  1.1500   0.1200   0.0100   1.5700   2.1900
Dividend per Share
  0.6500   0.7000   0.7500   0.8000   0.9000

 

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
  21.7000   13.7000   21.3450   37.2830   61.9680
Cash Flow from Investing Activities
  -7.2000   -7.7000   -18.5510   -21.0540   -21.7310
Cash Flow from Financing
  -10.2000   -5.1000   -4.0690   -15.8020   -33.5660
Decrease / Increase in Cash
  4.3000   .9000   -1.2750   .4270   6.6710
Employees
  1,500   1,848   1,987   2,064   2,096