24/12/2024  19:00:00 Chg. +1.4900 Volume Bid22:30:49 Ask22:30:49 Market Capitalization Dividend Y. P/E Ratio
129.9600USD +1.16% 716,893
Turnover: 62.98 mill.
129.7000Bid Size: 200 129.9700Ask Size: 100 21.17 bill.USD 0.34% 44.66

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
  273.4140   253.8210   268.4470   279.8210   320.2160
Intangible Assets
  239.8310   100.4010   79.0880   125.4820   125.4800
Long-Term Investments
  265.9280   433.8430   125.9260   87.7310   104.4900
Fixed Assets
  1,288.7060   1,138.6900   839.2640   974.1240   1,128.1300
Inventories
  153.5880   135.9580   107.5250   153.5410   196.6910
Accounts Receivable
  211.2930   192.4440   272.7830   291.2670   362.3680
Cash and Cash Equivalents
  264.7050   307.8840   429.8430   926.7520   773.9240
Current Assets
  1,259.9680   1,623.8030   2,270.2810   1,732.4820   1,658.8840
Total Assets
  2,548.6740   2,762.4930   3,109.5450   2,706.6060   2,787.0140

 

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
  92.3580   95.3620   86.3930   100.6880   126.6170
Long-term debt
  -   352.6690   365.9870   379.9810   394.6870
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  80.8000   78   37.6000   93.9000   33.6000
Liabilities
  582.8880   933.8340   1,155.8990   1,184.2520   1,306.8560
Share Capital
  25.4550   24.8970   24.4440   21.9400   20.8010
Total Equity
  1,965.7860   1,828.6590   1,953.6460   1,522.3540   1,480.1580
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,548.6740   2,762.4930   3,109.5450   2,706.6060   2,787.0140

 

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
  1,639.5780   1,753.2500   2,136.6060   2,100.8020   2,294.9650
Depreciation (total)
  69.0310   52.6480   30.5300   39.1910   40.1470
Operating Result
  242.9690   -60.0150   530.0280   473.7970   553.6540
Interest Income
  -5.3380   -5.6590   3.8580   4.5650   -1.6400
Income Before Taxes
  253.1240   -55.0600   524.4120   467.8010   525.7720
Income Taxes
  46.6470   -11.6390   266.7200   16.0220   58.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  206.4770   -43.4210   257.6920   451.7790   467.4680

 

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
  0.9800   -0.2100   1.3000   2.4100   2.7400
Dividend per Share
  0.2400   0.2400   0.2800   0.3600   0.3600

 

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
  412.8410   445.7990   626.4950   476.8810   578.7500
Cash Flow from Investing Activities
  -113.7220   -640.4620   -262.8010   923.0100   -156.6600
Cash Flow from Financing
  -328.6700   237.8420   -245.1890   -903.4210   -574.3490
Decrease / Increase in Cash
  -29.5510   43.1790   121.9590   496.9090   -152.8280
Employees
  4,100   4,300   4,500   4,900   5,400