2024-10-18  10:10:00 PM Chg. -1.79 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
156.38USD -1.13% 57,728
Turnover: 4.19 mill.
62.50Bid Size: 100 178.44Ask Size: 100 3.28 bill.USD 0.72% 147.53

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  199.3000   211.5000   215.4000   296.9000   301.2000
Intangible Assets
  202.8000   190.4000   176.9000   347   297.3000
Long-Term Investments
  0.0000   0.0000   0.0000   -   -
Fixed Assets
  1,000.9000   985.6000   1,021.5000   1,066.5000   987.1000
Inventories
  159.7000   178.4000   175.4000   204.1000   233.1000
Accounts Receivable
  205.2000   212.5000   208.1000   261.7000   286.6000
Cash and Cash Equivalents
  194.2000   103.4000   111.5000   189.3000   129.6000
Current Assets
  603.1000   517.9000   524.9000   819.6000   732
Total Assets
  1,604   1,503.5000   1,546.4000   1,886.1000   1,719.1000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  87.8000   101.5000   102.9000   130.7000   139.2000
Long-term debt
  557.9000   631.9000   708   618.3000   462.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  966.6000   1,043.7000   1,187.9000   983.3000   856.4000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  637.4000   459.8000   358.5000   902.8000   862.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,604   1,503.5000   1,546.4000   1,886.1000   1,719.1000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  1,219.3000   1,204.4000   1,187.7000   1,309.6000   1,532
Depreciation (total)
  57.5000   58.1000   57.1000   63.8000   73.7000
Operating Result
  63.4000   37.6000   -4.7000   101.2000   117.3000
Interest Income
  -44.1000   -52.1000   -55.1000   -49.4000   -27.3000
Income Before Taxes
  32.6000   -18.6000   -68.7000   577.5000   46.6000
Income Taxes
  -10.6000   -2.3000   28.6000   -37.7000   -22
Minority Interests Profit
  -   -   -   -   -
Net Income
  22   -20.9000   -40.1000   539.8000   24.6000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  0.9500   -0.9300   -1.8600   25.2800   1.1700
Dividend per Share
  -   0.8000   0.8400   0.8800   0.9600

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  32.2000   86.5000   64.5000   46.6000   226.4000
Cash Flow from Investing Activities
  -74.7000   -86.5000   -61.4000   -97.7000   -26
Cash Flow from Financing
  177   -85.2000   22   118.5000   -252.4000
Decrease / Increase in Cash
  129.8000   -90.8000   8.1000   77.8000   -59.7000
Employees
  4,900   5,400   5,000   6,000   5,900