2024-04-30  10:10:00 PM Chg. -0.58 Volume Bid10:09:35 AM Ask10:09:35 AM Market Capitalization Dividend Y. P/E Ratio
19.75USD -2.85% 279,352
Turnover: 3.96 mill.
7.90Bid Size: 200 22.02Ask Size: 100 866.04 mill.USD 6.08% 32.92

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
  87.6230   85.7320   86.8960   84.6380   90.3420
Intangible Assets
  207.1800   285.3110   409.7810   384.2660   359.9650
Long-Term Investments
  46.4510   41.6910   42.2400   42.6070   43.7730
Fixed Assets
  1,369.5010   1,518.4140   1,786.1080   1,815.8610   1,855.0500
Inventories
  39.4110   41.9560   40.1820   42.2490   46.4410
Accounts Receivable
  113.6560   123.6540   152.6490   149.8440   173.8620
Cash and Cash Equivalents
  61.5410   62.4270   76.5740   59.2400   59.7400
Current Assets
  318.8900   325.9880   398.2300   392.9660   450.0460
Total Assets
  1,688.3910   1,844.4020   2,184.3380   2,208.8270   2,305.0960

 

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
  87.2160   87.5750   106.7930   104.4770   106.9780
Long-term debt
  393.4010   196.2220   722.8060   665.2600   911.0730
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  314.9000   309.5000   358.2000   327.8000   331
Liabilities
  1,040.8940   1,099.3330   1,303.3680   1,193.8140   1,389.6830
Share Capital
  49.7420   49.0190   48.5460   47.9530   44.6470
Total Equity
  647.4970   745.0690   880.9700   1,015.0130   915.4130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,688.3910   1,844.4020   2,184.3380   2,208.8270   2,305.0960

 

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
  1,674.0820   1,772.8170   1,849.0620   1,965.5560   1,998.0250
Depreciation (total)
  65.8420   76.7000   91.5830   122.6520   131.1000
Operating Result
  332.6330   354.3310   368.7270   331.1920   231.2210
Interest Income
  -36.5290   -20.2990   -22.3020   -21.3590   -27.1120
Income Before Taxes
  297.1810   327.9470   340.3860   312.8270   212.6310
Income Taxes
  97.3870   109.3180   111.0040   82.6720   63.0010
Minority Interests Profit
  -   -   -   -   -
Net Income
  199.7940   218.6290   229.3820   230.1550   149.6300

 

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
  3.9900   4.3900   4.6800   4.7500   3.1800
Dividend per Share
  1.1500   1.2000   1.2000   1.2000   1.2000

 

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
  280.3950   307.9330   319.3120   338.4310   339.3150
Cash Flow from Investing Activities
  -136.0430   -251.1400   -310.7860   -180.8910   -275.4140
Cash Flow from Financing
  -199.3450   -46.6890   4.2750   -176.9490   -39.8250
Decrease / Increase in Cash
  -59.5480   .8860   14.1470   -17.3340   16.4400
Employees
  5,328   5,874   5,433   5,119   6,701