2024-05-02  10:10:00 PM Chg. +1.95 Volume Bid11:34:52 PM Ask11:34:52 PM Market Capitalization Dividend Y. P/E Ratio
83.66USD +2.39% 244,105
Turnover: 10.93 mill.
81.18Bid Size: 100 86.43Ask Size: 100 2.61 bill.USD 1.21% 23.50

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
  357.4700   422.5640   454.3020   462.0550   466.4620
Intangible Assets
  .1540   66.4540   55.4410   49.2060   52.8920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  557.5020   762.1280   817.4910   824.9430   856.0340
Inventories
  106.4060   133.9060   136.5190   85.9040   95.1490
Accounts Receivable
  146.3830   171.1930   202.6750   223.1760   218.2710
Cash and Cash Equivalents
  185.1130   181.7420   183.7270   197.7550   195.5400
Current Assets
  452.0600   501.3050   543.7070   593.0490   618.3340
Total Assets
  1,009.5620   1,263.4330   1,361.1980   1,417.9920   1,474.3680

 

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
  26.7530   43.3050   44.8990   52.2460   65.2030
Long-term debt
  265.0800   432.9180   514.1200   523.7070   424.0090
Liabilities to Banks
  -   -   -   -   -
Provisions
  91.8000   95.2000   105.9000   129   125.9000
Liabilities
  507.0090   752.1430   788.1830   809.7120   771.6790
Share Capital
  -   -   -   -   -
Total Equity
  502.5530   511.2900   573.0150   608.2800   702.6890
Minority Interests
  3.6900   3.7670   3.2470   3.0310   4.0060
Total liabilities equity
  1,009.5620   1,263.4330   1,361.1980   1,417.9920   1,474.3680

 

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
  709.8680   779.8390   863.7170   982.4790   1,054.1320
Depreciation (total)
  60.1140   67.4610   71.9560   79.0360   70.7950
Operating Result
  63.8950   91.7760   76.1510   137.4080   193.5760
Interest Income
  -9.9840   -13.4640   -17.0910   -18.1240   -16.9210
Income Before Taxes
  -51.4780   78.2660   54.7080   115.2470   178.2120
Income Taxes
  -5.7870   25.4540   22.1230   32.2280   44.8290
Minority Interests Profit
  -.0140   .0790   -.5260   .1280   .9850
Net Income
  -57.2790   52.7330   33.1110   82.8910   132.3980

 

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
  1.7900   1.6400   1.0300   2.5700   4.1000
Dividend per Share
  0.6700   0.6800   0.6800   0.6900   0.7300

 

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
  95.9370   79.5180   64.2160   132.4850   200.3520
Cash Flow from Investing Activities
  -47.7980   -253.5530   -87.6370   -82.8860   -98.7480
Cash Flow from Financing
  -27.3290   173.4600   12.8670   -27.2580   -100.3070
Decrease / Increase in Cash
  5.3110   -3.3710   1.9850   14.0280   -2.2150
Employees
  3,900   4,400   4,400   4,400   4,600