2024-05-03  10:00:00 PM Chg. +7.1900 Volume Bid12:35:23 AM Ask12:35:23 AM Market Capitalization Dividend Y. P/E Ratio
107.0100USD +7.20% 1.24 mill.
Turnover: 86.66 mill.
107.2600Bid Size: 100 113.5100Ask Size: 100 4.91 bill.USD - 50.24

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
  190.2560   176.4580   200.7680   226.5510   233.2280
Intangible Assets
  101.9320   72.1510   95.2280   257.5830   185.0970
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  922.4230   845.3450   1,256.4050   1,712.8410   1,710.5900
Inventories
  190.4650   163.0490   193.8350   220.6740   227.8960
Accounts Receivable
  330.8950   351.5060   398.0290   437.1610   472.9250
Cash and Cash Equivalents
  131.0180   133.5650   176.2740   120.2210   149.9040
Current Assets
  758.9400   732.4660   849.7420   896.1410   997.2510
Total Assets
  1,681.3630   1,577.8110   2,106.1470   2,608.9820   2,707.8410

 

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
  185.8270   172.7110   262.1660   309.9510   328.1280
Long-term debt
  359.9620   290.4600   593.5720   988.1850   932.4820
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.7000   3.1000   1.5000   1.5000   1.8000
Liabilities
  1,058.6600   927.4580   1,300.5150   1,874.9340   1,907.0260
Share Capital
  1,246.6710   1,270.4670   1,294.7670   1,334.3640   1,357.6000
Total Equity
  622.7030   650.3530   805.6320   734.0480   800.8150
Minority Interests
  17.9450   18.7490   19.2160   21.3850   24.2770
Total liabilities equity
  1,681.3630   1,577.8110   2,106.1470   2,608.9820   2,707.8410

 

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
  1,883.5330   2,013.1860   2,018.1970   2,376.1170   2,502.4700
Depreciation (total)
  75.9930   68.3180   63.2150   122.4970   114.4000
Operating Result
  52.8460   96.2110   151.4260   -49.6920   132.6830
Interest Income
  -11.5280   -10.0830   -9.4550   -56.0500   -50.6040
Income Before Taxes
  37.1020   84.6270   134.5750   -109.1510   73.0320
Income Taxes
  22.0990   49.5740   74.3260   12.5700   20.6170
Minority Interests Profit
  2.3250   3.2830   0.0000   2.6690   3.4090
Net Income
  12.6780   31.7700   57.2980   -99.2500   49.0060

 

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
  0.3300   0.8300   1.4800   -2.5300   1.2400
Dividend per Share
  -   -   -   -   -

 

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
  73.3500   115.8420   191.3540   109.7550   172.8400
Cash Flow from Investing Activities
  -48.9510   -47.5280   -148.1790   -862.6580   -48.1800
Cash Flow from Financing
  7.7400   -63.0230   301.9590   395.8210   -97.5190
Decrease / Increase in Cash
  18.6470   2.5470   353.7700   -365.0070   27.5760
Employees
  7,900   7,300   6,500   8,000   7,900