11/12/2024  9:27:10 PM Chg. -0.4650 Volume Bid11/12/2024 Ask11/12/2024 Market Capitalization Dividend Y. P/E Ratio
6.7850USD -6.41% 1.03 mill.
Turnover: 5.38 mill.
6.7800Bid Size: 100 6.7900Ask Size: 2,400 617.23 mill.USD - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  235.8000   310.6610   310.6610   389.8410   370.5110
Intangible Assets
  498.2000   651.4820   647.7540   604.7870   573.2680
Long-Term Investments
  -   36.5110   2.3050   20.2440   18.9980
Fixed Assets
  -   2,161.7140   2,161.7140   2,107.8460   2,056.3230
Inventories
  250.2000   320.2510   382.2110   408.5640   427.3080
Accounts Receivable
  233.6000   287.9150   320.1970   278.9330   248.4360
Cash and Cash Equivalents
  41.3000   123.7510   123.7510   127.9260   146.9920
Current Assets
  575.2000   803.6030   803.6030   900.2340   874.7810
Total Assets
  2,258.5000   2,965.3170   2,965.3170   3,008.0800   2,931.1040

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  185   239.1620   251.9990   251.7120   222.1360
Long-term debt
  -   767.8270   767.8270   836.1710   740.3040
Liabilities to Banks
  -   -   -   -   -
Provisions
  119.1000   148.4000   145.3000   131.5000   121.5000
Liabilities
  1,056.9000   1,345.4500   1,345.4500   1,343.5660   1,218.2720
Share Capital
  .9800   1.0320   1.0310   1.0750   1.0800
Total Equity
  1,201.6000   1,619.8670   1,619.8670   1,664.5140   1,712.8320
Minority Interests
  -30.2000   -   -   -   -
Total liabilities equity
  2,258.5000   2,965.3170   2,965.3170   3,008.0800   2,931.1040

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,734.7000   2,153.6110   2,153.6110   2,885.3740   2,853.1110
Depreciation (total)
  12.2000   48.0400   56.5870   65.6220   68.6970
Operating Result
  174.3000   227.7370   227.7370   150.3600   110.8050
Interest Income
  -20.5000   -20.1430   -22.4550   -25.1610   -21.2740
Income Before Taxes
  153.8000   207.5940   207.5940   118.4080   89.1430
Income Taxes
  34.3000   70.0990   47.8830   70.9320   21.8420
Minority Interests Profit
  -   -   -   -   -
Net Income
  114.7000   139.8510   139.8510   47.4290   67.4300

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.2400   1.4300   1.4300   0.4600   0.6500
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  121   184.7680   184.7680   206.5750   216.6240
Cash Flow from Investing Activities
  -406.1000   -206.2360   -206.2360   -234.3450   -76.2450
Cash Flow from Financing
  296.1000   100.8210   100.8210   .0690   -118.1990
Decrease / Increase in Cash
  .4000   82.4880   82.4880   -38.9960   19.0660
Employees
  3,665   4,400   6,307   7,700   7,825