18/11/2024  22:00:00 Chg. +0.4600 Volume Bid13:00:02 Ask13:00:02 Market Capitalization Dividend Y. P/E Ratio
115.3600USD +0.40% 351,542
Turnover: 21.77 mill.
103.9300Bid Size: 100 125.3400Ask Size: 100 5.2 bill.USD - 54.16

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
  207.7890   190.2560   176.4580   200.7680   226.5510
Intangible Assets
  139.9090   101.9320   72.1510   95.2280   257.5830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  951.6190   922.4230   845.3450   1,256.4050   1,712.8410
Inventories
  154.5040   190.4650   163.0490   193.8350   220.6740
Accounts Receivable
  348.3890   330.8950   351.5060   398.0290   437.1610
Cash and Cash Equivalents
  112.3710   131.0180   133.5650   176.2740   120.2210
Current Assets
  758.6860   758.9400   732.4660   849.7420   896.1410
Total Assets
  1,710.3050   1,681.3630   1,577.8110   2,106.1470   2,608.9820

 

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
  184.1320   185.8270   172.7110   262.1660   309.9510
Long-term debt
  293.9690   359.9620   290.4600   593.5720   988.1850
Liabilities to Banks
  -   -   -   -   -
Provisions
  3.8000   1.7000   3.1000   1.5000   1.5000
Liabilities
  995.8240   1,058.6600   927.4580   1,300.5150   1,874.9340
Share Capital
  1,270.0450   1,246.6710   1,270.4670   1,294.7670   1,334.3640
Total Equity
  714.4810   622.7030   650.3530   805.6320   734.0480
Minority Interests
  17.5410   17.9450   18.7490   19.2160   21.3850
Total liabilities equity
  1,710.3050   1,681.3630   1,577.8110   2,106.1470   2,608.9820

 

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
  1,970.6970   1,883.5330   2,013.1860   2,018.1970   2,376.1170
Depreciation (total)
  98.4630   75.9930   68.3180   63.2150   122.4970
Operating Result
  3.8320   52.8460   96.2110   151.4260   -49.6920
Interest Income
  -11.1080   -11.5280   -10.0830   -9.4550   -56.0500
Income Before Taxes
  -14.9090   37.1020   84.6270   134.5750   -109.1510
Income Taxes
  6.6410   22.0990   49.5740   74.3260   12.5700
Minority Interests Profit
  1.3700   2.3250   3.2830   0.0000   2.6690
Net Income
  -22.9200   12.6780   31.7700   57.2980   -99.2500

 

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
  -0.5800   0.3300   0.8300   1.4800   -2.5300
Dividend per Share
  -   -   -   -   -

 

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
  132.9730   73.3500   115.8420   191.3540   109.7550
Cash Flow from Investing Activities
  -41.4960   -48.9510   -47.5280   -148.1790   -862.6580
Cash Flow from Financing
  -91.8770   7.7400   -63.0230   301.9590   395.8210
Decrease / Increase in Cash
  -12.4340   18.6470   2.5470   353.7700   -365.0070
Employees
  8,000   7,900   7,300   6,500   8,000