08/11/2024  22:00:00 Chg. -0.0600 Volume Bid00:56:18 Ask00:56:18 Market Capitalization Dividend Y. P/E Ratio
7.4050USD -0.80% 2.02 mill.
Turnover: 11.72 mill.
7.0000Bid Size: 10,000 7.6900Ask Size: 200 665.3 mill.USD - -

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
  310.6610   310.6610   389.8410   370.5110   310.1720
Intangible Assets
  651.4820   647.7540   604.7870   573.2680   510.3870
Long-Term Investments
  36.5110   2.3050   20.2440   18.9980   20.7250
Fixed Assets
  2,161.7140   2,161.7140   2,107.8460   2,056.3230   1,895.0870
Inventories
  320.2510   382.2110   408.5640   427.3080   391.5250
Accounts Receivable
  287.9150   320.1970   278.9330   248.4360   252.7080
Cash and Cash Equivalents
  123.7510   123.7510   127.9260   146.9920   106.5570
Current Assets
  803.6030   803.6030   900.2340   874.7810   1,051.5870
Total Assets
  2,965.3170   2,965.3170   3,008.0800   2,931.1040   2,946.6740

 

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
  239.1620   251.9990   251.7120   222.1360   229.9930
Long-term debt
  767.8270   767.8270   836.1710   740.3040   687.5010
Liabilities to Banks
  -   -   -   -   -
Provisions
  148.4000   145.3000   131.5000   121.5000   86.9000
Liabilities
  1,345.4500   1,345.4500   1,343.5660   1,218.2720   1,209.6250
Share Capital
  1.0320   1.0310   1.0750   1.0800   1.0840
Total Equity
  1,619.8670   1,619.8670   1,664.5140   1,712.8320   1,737.0490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,965.3170   2,965.3170   3,008.0800   2,931.1040   2,946.6740

 

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
  2,153.6110   2,153.6110   2,885.3740   2,853.1110   2,457.7690
Depreciation (total)
  48.0400   56.5870   65.6220   68.6970   60.8090
Operating Result
  227.7370   227.7370   150.3600   110.8050   106.0400
Interest Income
  -20.1430   -22.4550   -25.1610   -21.2740   -26.9250
Income Before Taxes
  207.5940   207.5940   118.4080   89.1430   81.2020
Income Taxes
  70.0990   47.8830   70.9320   21.8420   -.8870
Minority Interests Profit
  -   -   -   -   -
Net Income
  139.8510   139.8510   47.4290   67.4300   9.6940

 

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
  1.4300   1.4300   0.4600   0.6500   0.0900
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
  184.7680   184.7680   206.5750   216.6240   121.3080
Cash Flow from Investing Activities
  -206.2360   -206.2360   -234.3450   -76.2450   -82.5210
Cash Flow from Financing
  100.8210   100.8210   .0690   -118.1990   -69.4820
Decrease / Increase in Cash
  82.4880   82.4880   -38.9960   19.0660   -33.9750
Employees
  4,400   6,307   7,700   7,825   7,685