2024-05-10  9:59:48 PM Chg. +0.23 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
10.08USD +2.28% 5,338
Turnover: 53,322.95
-Bid Size: - -Ask Size: - 599.12 mill.USD - 24.59

Assets

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Property and Equipment
  338.6000   483.9600   572.4520   616.6050   602.0900
Intangible Assets
  49.5000   134.9890   125.8300   222.3140   208.2890
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   918.9430   996.4480   1,240.9650   1,223.8930
Inventories
  702.2000   834.7220   982.5590   1,021.6630   1,031.6900
Accounts Receivable
  339.6000   449.8700   474.4940   489.7080   525.6360
Cash and Cash Equivalents
  11.1000   16.1160   17.3800   18.5930   15.4140
Current Assets
  1,115.2000   1,378.2900   1,553.7420   1,611.1900   1,662.6700
Total Assets
  1,729.9000   2,297.2330   2,550.1900   2,852.1550   2,886.5630

 

Liabilities

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Accounts Payable
  283.9000   385.8900   390.1340   445.4300   534.6160
Long-term debt
  130.6000   448.1700   537.7730   588.2580   373.4750
Liabilities to Banks
  130.6000   415.7000   363   426.5000   223.6000
Provisions
  41.5000   51   65.6000   95.2000   98.8000
Liabilities
  630.8000   1,053.8690   1,164.6570   1,332.6510   1,204.6420
Share Capital
  .5000   .4980   .5010   .5040   .5060
Total Equity
  1,099.1000   1,243.3640   1,385.5330   1,519.5040   1,681.9210
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  1,729.9000   2,297.2330   2,550.1900   2,852.1550   2,886.5630

 

Income Statement

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Revenues
  6,064.4000   6,794.4470   8,184.9780   8,470.2860   9,274.4710
Depreciation (total)
  -   48.7580   63.8000   71.0060   86.0510
Operating Result
  185.5000   210.7880   241.9570   224.1090   226.0250
Interest Income
  -5.3000   -7.2450   -14.1420   -15.1440   -16.7540
Income Before Taxes
  174.1000   207.4000   229.8000   208.2000   214.4000
Income Taxes
  66.3000   81.9260   91.0350   82.4560   84.2680
Minority Interests Profit
  -   -   -   -   -
Net Income
  107.9000   125.4820   138.7340   125.7660   130.1550

 

Per Share

2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
Earnings per Share
  2.1900   2.5300   2.7700   2.5000   2.5700
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Cash Flow from Operating Activities
  44.3000   62.4190   48.8640   296.6090   280.7760
Cash Flow from Investing Activities
  -72.3000   -352.7930   -142.0690   -350.9150   -59.9590
Cash Flow from Financing
  22.3000   295.3570   94.4270   56.3460   -224.5610
Decrease / Increase in Cash
  -5   5.0050   1.2640   1.2130   -3.1790
Employees
  7,300   8,700   8,700   9,554   9,700