2024-05-03  10:10:00 PM Chg. -0.02 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
108.82USD -0.02% 132,736
Turnover: 7.72 mill.
104.00Bid Size: 300 114.90Ask Size: 100 1.7 bill.USD 2.39% 27.97

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
  93.2000   128.9000   155.0760   184.0940   193.9310
Intangible Assets
  165.2000   164.3000   167.7700   143.7380   175.2450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   363.7450   365.8940   453.5310
Inventories
  103.4000   109.6000   148.2150   129.1360   142.1750
Accounts Receivable
  -   -   79.1040   59.0650   58.2790
Cash and Cash Equivalents
  13.4000   7.5000   5.2810   6.3230   6.3320
Current Assets
  215.3000   222.4000   281.3220   216.7960   231.6280
Total Assets
  509.2000   556.1000   645.0670   582.6900   685.1590

 

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
  0.0000   0.0000   80.8560   68.3060   76.8250
Long-term debt
  -   -   104.8420   43.9750   91.5090
Liabilities to Banks
  -   -   -   -   -
Provisions
  34.9000   34.4000   32.8000   33.2000   3.7000
Liabilities
  305.1000   326.3000   354.4620   248.2900   309.0290
Share Capital
  16.5000   16.6000   16.4780   16.6010   16.7690
Total Equity
  204.1000   229.8000   290.6050   334.4000   376.1300
Minority Interests
  -   -   -   -   -
Total liabilities equity
  509.2000   556.1000   645.0670   582.6900   685.1590

 

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
  758.9000   855.5000   997.8060   969.2900   1,022.5880
Depreciation (total)
  -   -   37.6460   36.4270   42.2190
Operating Result
  68.8000   69   83.6030   97.5140   89.8840
Interest Income
  -16.3000   -8.9000   -3.4830   -2.4580   -3.4210
Income Before Taxes
  43.5000   50.9000   80.1200   95.0560   86.4630
Income Taxes
  14.3000   19.6000   34.3620   36.5190   31.9640
Minority Interests Profit
  -   -   -   -   -
Net Income
  29.4000   31.3000   45.7580   30.5620   52.4610

 

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
  1.7800   1.8900   2.7900   1.8600   3.1800
Dividend per Share
  0.5200   0.6000   0.8400   1.0000   1.0800

 

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
  44.6000   67.5000   95.4090   105.3730   118.5650
Cash Flow from Investing Activities
  -35.7000   -62.5000   -50.3550   -13.9460   -146.4910
Cash Flow from Financing
  -57.2000   -10.9000   -47.6190   -91.4660   27.3670
Decrease / Increase in Cash
  -30.8000   -6   -2.5650   -.0390   -.5590
Employees
  4,400   4,800   5,100   5,400   5,500