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

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
  395.1130   357.4700   422.5640   454.3020   462.0550
Intangible Assets
  .3850   .1540   66.4540   55.4410   49.2060
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  569.1740   557.5020   762.1280   817.4910   824.9430
Inventories
  107.2740   106.4060   133.9060   136.5190   85.9040
Accounts Receivable
  158.2370   146.3830   171.1930   202.6750   223.1760
Cash and Cash Equivalents
  179.8020   185.1130   181.7420   183.7270   197.7550
Current Assets
  460.1300   452.0600   501.3050   543.7070   593.0490
Total Assets
  1,029.3040   1,009.5620   1,263.4330   1,361.1980   1,417.9920

 

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
  34.7870   26.7530   43.3050   44.8990   52.2460
Long-term debt
  222.0960   265.0800   432.9180   514.1200   523.7070
Liabilities to Banks
  -   -   -   -   -
Provisions
  95.1000   91.8000   95.2000   105.9000   129
Liabilities
  515.7360   507.0090   752.1430   788.1830   809.7120
Share Capital
  -   -   -   -   -
Total Equity
  513.5680   502.5530   511.2900   573.0150   608.2800
Minority Interests
  3.6990   3.6900   3.7670   3.2470   3.0310
Total liabilities equity
  1,029.3040   1,009.5620   1,263.4330   1,361.1980   1,417.9920

 

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
  745.3450   709.8680   779.8390   863.7170   982.4790
Depreciation (total)
  64.2920   60.1140   67.4610   71.9560   79.0360
Operating Result
  71.3600   63.8950   91.7760   76.1510   137.4080
Interest Income
  -10.7130   -9.9840   -13.4640   -17.0910   -18.1240
Income Before Taxes
  67.5000   -51.4780   78.2660   54.7080   115.2470
Income Taxes
  25.7510   -5.7870   25.4540   22.1230   32.2280
Minority Interests Profit
  .1800   -.0140   .0790   -.5260   .1280
Net Income
  41.5690   -57.2790   52.7330   33.1110   82.8910

 

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
  1.3100   1.7900   1.6400   1.0300   2.5700
Dividend per Share
  0.6300   0.6700   0.6800   0.6800   0.6900

 

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
  84.1960   95.9370   79.5180   64.2160   132.4850
Cash Flow from Investing Activities
  -57.7470   -47.7980   -253.5530   -87.6370   -82.8860
Cash Flow from Financing
  -50.4830   -27.3290   173.4600   12.8670   -27.2580
Decrease / Increase in Cash
  -42.8640   5.3110   -3.3710   1.9850   14.0280
Employees
  4,000   3,900   4,400   4,400   4,400