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

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
  153.9000   170.7000   208.9390   203.8120   242.8570
Intangible Assets
  44   86.7000   136.4040   122.4620   124.5900
Long-Term Investments
  -   -   -   11.9140   11.3540
Fixed Assets
  -   -   566.1950   545.1960   629.6280
Inventories
  137.6000   141.9000   165.8730   164.3880   175.1330
Accounts Receivable
  104.8000   107.2000   136.7230   140.7720   164.8170
Cash and Cash Equivalents
  134.9000   185.4000   174.6600   173.6340   218.4450
Current Assets
  410.4000   461.1000   505.7310   512.9680   582.9630
Total Assets
  706.5000   863.8000   1,071.9260   1,058.1640   1,212.5910

 

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
  29.4000   23.6000   45.7670   45.2750   53.7960
Long-term debt
  -   -   221.9600   155.9570   215.9170
Liabilities to Banks
  -   -   -   -   -
Provisions
  6.1000   4.2000   8.1000   7.8000   11.1000
Liabilities
  115.1000   227.7000   396.8830   329.0830   430.2530
Share Capital
  176.3000   194.3000   -   -   -
Total Equity
  591.4000   636.1000   675.0430   729.0810   782.3380
Minority Interests
  1.4000   0.0000   -   -   -
Total liabilities equity
  706.5000   863.8000   1,071.9260   1,058.1640   1,212.5910

 

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
  534.6000   558.4000   683.2610   741.9610   827.2160
Depreciation (total)
  -   -   53.0980   53.0830   56.6630
Operating Result
  79.1000   71.9000   -   -   -
Interest Income
  -.2000   -1.2000   -4.4790   -3.8630   -3.0810
Income Before Taxes
  78.9000   70.7000   45.6410   79.1120   89.9550
Income Taxes
  17.6000   18.8000   7.3250   13.1370   24.4690
Minority Interests Profit
  -   -   -   -   -
Net Income
  61.3000   51.9000   38.4490   65.9750   65.4860

 

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
  0.9600   0.8100   0.6200   1.0800   1.0700
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  88.1000   107.6000   95.4620   129.3660   122.9700
Cash Flow from Investing Activities
  -84.9000   -144.5000   -206.8170   -52.2460   -135.1660
Cash Flow from Financing
  -14.8000   85.8000   99.0820   -76.0640   61.4520
Decrease / Increase in Cash
  -14.5000   50.5000   -10.7730   -1.0260   44.8110
Employees
  6,030   6,185   6,796   8,490   8,927