2024-05-03  5:09:09 PM Chg. +0.0700 Volume Bid5:09:24 PM Ask5:09:24 PM Market Capitalization Dividend Y. P/E Ratio
7.5900USD +0.93% 27,218
Turnover: 148,657.6938
7.5700Bid Size: 100 7.6100Ask Size: 400 117.34 mill.USD - -

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
  413.3000   444.7000   496.2620   603.6860   656.4390
Intangible Assets
  37.2000   36.8000   42.4790   39.5730   42.2700
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   635.9570   743.2390   825.6990
Inventories
  18.4000   22   25.9470   28.2230   29.8990
Accounts Receivable
  16.4000   22.6000   23.7400   27.7600   24.1660
Cash and Cash Equivalents
  22.4000   17.1000   22.4080   22.7050   11.7320
Current Assets
  74.5000   80.6000   99.9320   96.7400   92.8460
Total Assets
  597.1000   634.6000   735.8890   839.9790   918.5450

 

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
  14.2000   19.1000   28.5220   23.3920   13.7400
Long-term debt
  125   79.4000   147.3130   210.3160   347.1800
Liabilities to Banks
  125   79.4000   139.4000   202.9000   336.4000
Provisions
  22.9000   23.6000   27.1000   29.6000   29.5000
Liabilities
  290.2000   287.2000   376.1180   465.6680   570.4920
Share Capital
  .0200   .0200   .0180   .0180   .0180
Total Equity
  306.9000   347.4000   359.7710   374.3110   348.0530
Minority Interests
  -   -   -   -   -
Total liabilities equity
  597.1000   634.6000   735.8890   839.9790   918.5450

 

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
  977.1000   1,017.2000   1,146.1020   1,257.5920   1,296.4410
Depreciation (total)
  55.5000   58.2000   64.5790   77.3740   86.6950
Operating Result
  45.2000   43.8000   44.6840   67.0450   11.5700
Interest Income
  -5.7000   -2.7000   -2.8250   -3.8090   -6.7820
Income Before Taxes
  36.9000   41.2000   41.8590   63.2360   4.7880
Income Taxes
  8.5000   9   9.2980   15.5320   -6.9370
Minority Interests Profit
  -   -   -   -   -
Net Income
  28.3000   32.2000   32.5610   47.7040   11.7250

 

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
  1.9700   2.2700   2.2900   3.4000   0.8800
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
  94.4000   113.5000   123.5810   140.9230   98.9570
Cash Flow from Investing Activities
  -63.3000   -78.2000   -155.2780   -169.1110   -199.3790
Cash Flow from Financing
  -43.7000   -40.6000   37.0510   28.7670   89.3330
Decrease / Increase in Cash
  -12.6000   -5.3000   5.3000   .2970   -10.9730
Employees
  22,342   24,336   27,543   28,933   29,293