2024-05-23  10:10:00 PM Chg. +0.85 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
67.97USD +1.27% 435,972
Turnover: 18.25 mill.
58.00Bid Size: 100 108.62Ask Size: 100 3.23 bill.USD 1.35% 19.26

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
  122.2000   134.1710   111.2140   102.4440   98.1030
Intangible Assets
  156.9000   91.0140   68.8880   59.8060   53.0760
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   789.8230   654.3150   636.5400   642.4090
Inventories
  94.7000   113.2750   104.5070   99.4270   107.0240
Accounts Receivable
  169.3000   177.6480   157.3860   147.3330   149.6380
Cash and Cash Equivalents
  91.1000   81.8340   114.4920   141.2280   133.9440
Current Assets
  512.5000   463.8420   408.5820   407.4240   407.8140
Total Assets
  1,438.7000   1,253.6650   1,062.8970   1,043.9640   1,050.2230

 

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
  82.5000   88.0990   73.0200   62.2450   66.8170
Long-term debt
  -   159.2960   200.7740   211.9820   104.5360
Liabilities to Banks
  -   -   -   -   -
Provisions
  8.2000   8   7.3000   7.4000   8
Liabilities
  607.9000   520.5890   475.2090   440.3660   350.0830
Share Capital
  .5480   .5130   .5130   .5130   .5130
Total Equity
  830.8000   733.0760   587.6880   603.5980   700.1400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,438.7000   1,253.6650   1,062.8970   1,043.9640   1,050.2230

 

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
  1,152.1000   1,225.0340   1,171.7310   1,120.6250   1,113.3160
Depreciation (total)
  -   44.5980   39.4580   32.4320   27.3030
Operating Result
  -85.6000   -41.2110   35.3060   117.8780   131.0150
Interest Income
  -16.6000   -11.8980   -10.3110   -8.5330   -4.3830
Income Before Taxes
  -98.7000   -53.1090   24.9950   109.3450   126.6320
Income Taxes
  42.1000   -4.9630   20.0930   29.2350   30.9870
Minority Interests Profit
  -   -   -   -   -
Net Income
  -154.5000   -45.9680   2.9870   80.1100   95.6450

 

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
  -3.0200   -0.8900   0.0600   1.5900   1.8700
Dividend per Share
  0.7600   0.7800   0.8000   0.8100   0.8200

 

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
  143.5000   93.4200   93.3480   138.9760   144.0320
Cash Flow from Investing Activities
  -325.8000   10.2070   -14.3650   -15.4160   -15.2530
Cash Flow from Financing
  -33.1000   -115.3870   -32.1520   -99.5760   -136.2410
Decrease / Increase in Cash
  -214.8000   -9.2240   32.6580   26.7360   -7.2840
Employees
  7,400   7,200   6,560   6,500   6,300