2023-06-29  9:56:50 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
215.37USD - 50
Turnover: 10,768.50
-Bid Size: - -Ask Size: - 29.72 bill.USD - 144.64

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
  170.7000   208.9390   203.8120   242.8570   367.7280
Intangible Assets
  86.7000   136.4040   122.4620   124.5900   133.9570
Long-Term Investments
  -   -   11.9140   11.3540   11.7270
Fixed Assets
  -   566.1950   545.1960   629.6280   775.0010
Inventories
  141.9000   165.8730   164.3880   175.1330   203.6950
Accounts Receivable
  107.2000   136.7230   140.7720   164.8170   193.3790
Cash and Cash Equivalents
  185.4000   174.6600   173.6340   218.4450   271.8880
Current Assets
  461.1000   505.7310   512.9680   582.9630   702.2960
Total Assets
  863.8000   1,071.9260   1,058.1640   1,212.5910   1,477.2970

 

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
  23.6000   45.7670   45.2750   53.7960   65.5400
Long-term debt
  -   221.9600   155.9570   215.9170   322.0220
Liabilities to Banks
  -   -   -   -   -
Provisions
  4.2000   8.1000   7.8000   11.1000   15.3000
Liabilities
  227.7000   396.8830   329.0830   430.2530   576.7340
Share Capital
  194.3000   -   -   -   -
Total Equity
  636.1000   675.0430   729.0810   782.3380   900.5630
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  863.8000   1,071.9260   1,058.1640   1,212.5910   1,477.2970

 

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
  558.4000   683.2610   741.9610   827.2160   972.0460
Depreciation (total)
  -   53.0980   53.0830   56.6630   63.6370
Operating Result
  71.9000   -   -   -   -
Interest Income
  -1.2000   -4.4790   -3.8630   -3.0810   -6.8090
Income Before Taxes
  70.7000   45.6410   79.1120   89.9550   118.7880
Income Taxes
  18.8000   7.3250   13.1370   24.4690   23.5140
Minority Interests Profit
  -   -   -   -   -
Net Income
  51.9000   38.4490   65.9750   65.4860   95.2740

 

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
  0.8100   0.6200   1.0800   1.0700   1.5200
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
  107.6000   95.4620   129.3660   122.9700   118.6160
Cash Flow from Investing Activities
  -144.5000   -206.8170   -52.2460   -135.1660   -177.2410
Cash Flow from Financing
  85.8000   99.0820   -76.0640   61.4520   111.5720
Decrease / Increase in Cash
  50.5000   -10.7730   -1.0260   44.8110   53.4430
Employees
  6,185   6,796   8,490   8,927   10,349