2023-10-17  10:10:00 PM Chg. - Volume Bid11:58:06 AM Ask2023-10-17 Market Capitalization Dividend Y. P/E Ratio
56.00USD - 3.16 mill.
Turnover: 81.25 mill.
-Bid Size: - 56.98Ask Size: 5,000 1.14 bill.USD - 58.95

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
  107.7000   96.2120   87.0290   99.7130   217.5390
Intangible Assets
  35.7000   26.8870   48.9810   135.7780   513.3640
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   218.6910   295.4650   -   1,268.4060
Inventories
  199.4000   183.4340   177.8400   149.5840   244.8960
Accounts Receivable
  144.7000   156.7380   125.6280   133.0460   223.9220
Cash and Cash Equivalents
  102.2000   121.2860   54.5410   58.2790   110.3560
Current Assets
  483.9000   506.0310   374.4500   370.4660   638.3930
Total Assets
  726.7000   724.7220   669.9150   820.7560   1,906.7990

 

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
  70.6000   87.1120   64.2840   46.7670   117.3290
Long-term debt
  -   5.2610   90.5000   251.2000   787.3430
Liabilities to Banks
  -   -   -   -   -
Provisions
  13.7000   9.1000   17   13.7000   26.1000
Liabilities
  249.8000   230.6280   269.1380   416.3460   1,304.8250
Share Capital
  .1760   .1770   .1770   .1780   .2120
Total Equity
  476.9000   494.0940   400.7770   404.4100   601.9740
Minority Interests
  -   -   -   -   -
Total liabilities equity
  726.7000   724.7220   669.9150   820.7560   1,906.7990

 

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
  857.8000   841.4460   656.2670   590.2590   661.7100
Depreciation (total)
  -   19.5620   23.9350   25.6200   30.0370
Operating Result
  69.2000   64.7570   26.1740   10.9180   20.5680
Interest Income
  -3.2000   -2.6520   -2.8440   -3.3100   -10.7770
Income Before Taxes
  64   63.2610   22.4280   9.6800   6.1130
Income Taxes
  16.9000   12.8750   12.5650   -.4210   -5.6760
Minority Interests Profit
  -   -   -   -   -
Net Income
  47.1000   50.3860   9.8630   10.1010   11.7890

 

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
  2.6800   2.8500   0.5900   0.6200   0.7100
Dividend per Share
  0.1500   0.1500   0.1500   0.1500   0.1500

 

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
  72.2000   70.8260   27.1420   59.3990   9.6370
Cash Flow from Investing Activities
  -13.3000   -1.8420   -87.7260   -210.4810   -502.1240
Cash Flow from Financing
  -19.2000   -37.7240   2.2510   158.7640   535.5680
Decrease / Increase in Cash
  40.4000   19.1060   -66.8310   3.7380   52.0770
Employees
  2,800   2,800   2,500   2,400   4,400