13/11/2024  22:10:00 Chg. +12.40 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
80.52USD +18.20% 1.81 mill.
Turnover: 100.82 mill.
80.53Bid Size: 100 84.50Ask Size: 100 3.97 bill.USD 3.04% 54.04

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  379.9720   405.4040   232.1350   342.4920   337.3260
Intangible Assets
  213.8370   210.5990   205.1270   370.8580   356.6390
Long-Term Investments
  0.0000   0.0000   -   -   -
Fixed Assets
  974.5710   1,001.1380   775.4120   1,172.0160   1,149.7600
Inventories
  325.8090   308.8690   299.4370   398.3590   442.1210
Accounts Receivable
  218.7550   233.7510   208.2290   280.5090   264.4500
Cash and Cash Equivalents
  52.0010   72.5530   47.6810   69.7580   72.3770
Current Assets
  756.8620   780.9580   1,098.1290   912.8740   925.1790
Total Assets
  1,731.4330   1,782.0960   1,873.5410   2,084.8900   2,074.9390

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  199.8110   190.3410   183.9510   233.6580   250.5760
Long-term debt
  826.9760   913.9140   968.0800   1,108.0710   1,093.7490
Liabilities to Banks
  -   -   -   -   -
Provisions
  105   103.6000   83.3000   139.2000   124.7000
Liabilities
  1,300.9080   1,371.1490   1,474.7330   1,610.4990   1,597.1760
Share Capital
  19.7700   19.9920   20.1660   20.3800   20.6940
Total Equity
  430.5250   410.9470   398.8080   474.3910   477.7630
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,731.4330   1,782.0960   1,873.5410   2,084.8900   2,074.9390

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,016.0320   1,957.1610   1,524.9970   1,977.9180   2,209.2890
Depreciation (total)
  -   -   47.8780   55.8030   61.8480
Operating Result
  101.0170   103.5070   69.0270   96.4500   135.2650
Interest Income
  -47.8720   -51.1110   -51.4490   -63.8710   -67.2600
Income Before Taxes
  53.6360   53.1640   16.6980   33.8100   72.1780
Income Taxes
  19.3470   23.1540   -1.0850   .5550   26.5560
Minority Interests Profit
  -   -   -   -   -
Net Income
  34.2890   30.0100   14.9120   125.6780   37.2870

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  0.7700   0.7300   0.3600   3.0600   0.9100
Dividend per Share
  0.1600   0.2000   0.2400   1.2800   0.2900

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  76.1370   105.9370   49.1510   66.4460   113.9580
Cash Flow from Investing Activities
  -66.6200   -93.6050   -71.3370   -5.6800   -74.5530
Cash Flow from Financing
  -44.8510   8.8880   -.7000   39.0650   -34.9760
Decrease / Increase in Cash
  -40.4040   20.5520   -24.8720   22.0770   2.6190
Employees
  6,000   6,000   4,700   7,200   7,300