13/11/2024  22:10:00 Chg. -1.11 Volume Bid01:28:56 Ask01:28:56 Market Capitalization Dividend Y. P/E Ratio
55.40USD -1.96% 310,974
Turnover: 10.87 mill.
55.03Bid Size: 100 55.80Ask Size: 100 2.65 bill.USD 2.31% 49.91

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
  311.0080   341.1590   356.4450   390.3210   384.9330
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  783.7750   825.5550   -   902.6700   869.9610
Inventories
  121.7910   125.2280   118.4380   155.6830   157.1780
Accounts Receivable
  240.0530   243.4090   229.4360   258.5510   255.2070
Cash and Cash Equivalents
  34.1440   28.5480   36.3120   23.3480   76.8190
Current Assets
  455.5590   438.3700   433.0410   488.8800   531.8830
Total Assets
  1,239.3340   1,263.9250   1,330.2340   1,391.5500   1,401.8440

 

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
  -   -   -   -   -
Long-term debt
  197.7360   185   180   240   249.3550
Liabilities to Banks
  3.6000   11.5000   38.4000   38.7000   5.4000
Provisions
  89.4000   88.9000   110.7000   76.9000   82.2000
Liabilities
  824.8330   786.6260   829.2250   876.9730   838.5850
Share Capital
  44.1660   44.1580   44.0790   43.3540   43.5820
Total Equity
  414.5010   477.2990   501.0090   514.5770   563.2590
Minority Interests
  -.0860   .3450   .4060   .5090   .3260
Total liabilities equity
  1,239.3340   1,263.9250   1,330.2340   1,391.5500   1,401.8440

 

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
  2,222.6950   2,304.4190   2,304.4190   2,175.8820   2,257.8950
Depreciation (total)
  56.7220   57.5640   -   -   -
Operating Result
  112.8490   163.6760   163.6760   76.6900   128.1730
Interest Income
  -1.8840   -1.1350   7.2960   6.6720   10.6060
Income Before Taxes
  104.9310   157.1700   157.1700   70.6120   118.7250
Income Taxes
  43.7760   51.7640   51.7640   -19.2860   25.3990
Minority Interests Profit
  -.3160   -.0300   .0610   .1030   -.0510
Net Income
  61.4710   105.4360   105.4360   89.7950   93.3770

 

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
  1.3700   2.3800   2.3800   2.0500   2.1400
Dividend per Share
  0.9900   1.0450   1.0450   1.1300   1.1700

 

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
  167.7960   173.3520   173.3520   133.1490   186.4300
Cash Flow from Investing Activities
  -154.2100   -112.8750   -112.8750   -118.0240   -41.2200
Cash Flow from Financing
  -44.4720   -66.0730   -66.0730   -28.0890   -91.7390
Decrease / Increase in Cash
  -30.8860   -5.5960   -5.5960   -12.9640   53.4710
Employees
  11,000   10,400   9,400   9,600   8,900