-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 3.4 bill.USD 0.13% 251.16

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  62.5410   74.6040   88.3380   111.4170   185.2420
Intangible Assets
  85.8360   111.7190   124.5120   137.3610   141.5130
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  395.6700   471.7900   529.0020   625.4650   718.5700
Inventories
  72.0780   91.4860   98.7240   107.5920   138.2340
Accounts Receivable
  69.8050   93.3320   110.6560   118.6420   146.9100
Cash and Cash Equivalents
  31.7200   28.3670   36.5840   94.0970   44.5350
Current Assets
  188.3610   222.7420   257.3710   338.2430   351.7960
Total Assets
  584.0310   694.5320   786.3730   963.7080   1,070.3660

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  16.1840   26.2630   27.4690   34.2580   39.4500
Long-term debt
  78.5000   116   126   187.3020   220.8510
Liabilities to Banks
  -   -   -   -   -
Provisions
  26.2000   27.7000   27.9000   30.4000   32.1000
Liabilities
  177.3980   240.1620   262.4410   354.8410   408.8290
Share Capital
  4.5910   4.6080   4.6190   4.6240   4.6360
Total Equity
  406.6330   454.3700   523.9320   608.8670   661.5370
Minority Interests
  -   -   -   -   -
Total liabilities equity
  584.0310   694.5320   786.3730   963.7080   1,070.3660

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  565.0040   664.7550   770.1570   871.9220   918.1550
Depreciation (total)
  23.9570   25.0840   33.4520   34.8300   42.3590
Operating Result
  80.7610   97.2510   110.4100   121.6640   83.5190
Interest Income
  -2.3640   -3.3200   -4.3030   -5.2890   -9.5050
Income Before Taxes
  76.1910   93.9310   106.2330   117.5130   75.3190
Income Taxes
  28.2380   33.9780   34.8550   26.4720   20.2770
Minority Interests Profit
  -   -   -   -   -
Net Income
  47.9530   59.9530   71.3780   91.0410   55.0420

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  1.1600   1.4400   1.7100   2.1800   1.3200
Dividend per Share
  0.1000   0.1200   0.1400   0.1700   0.2000

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  59.0700   80.2680   108.1930   125.9120   66.9310
Cash Flow from Investing Activities
  -52.2940   -112.9820   -97.0620   -125.1860   -133.0290
Cash Flow from Financing
  -6.1050   29.9420   -2.7510   57.1370   14.7020
Decrease / Increase in Cash
  -.0610   -3.3530   8.2170   57.5130   -49.5620
Employees
  1,680   2,000   2,337   2,693   2,775