2024-05-07  10:10:00 PM Chg. +0.16 Volume Bid12:44:27 AM Ask12:44:27 AM Market Capitalization Dividend Y. P/E Ratio
107.15USD +0.15% 192,047
Turnover: 8.47 mill.
106.57Bid Size: 100 107.75Ask Size: 100 2.04 bill.USD 1.00% 18.10

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
  86.5430   94.9580   112.0970   180.0180   163.4470
Intangible Assets
  15.5880   3.1950   6.4600   172.3470   146.5460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  139.8430   138.6510   172.1150   570.8620   523.9000
Inventories
  80.5110   77.2920   78.6220   127.6940   135.1330
Accounts Receivable
  147.2280   136.3440   145.2990   203.2800   207.9480
Cash and Cash Equivalents
  92.9620   51.3000   58.0330   58.3980   86.1000
Current Assets
  347.0890   293.6440   297.9220   423.1150   468.6440
Total Assets
  486.9320   432.2950   470.0370   993.9770   992.5440

 

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
  61.6270   50.3500   47.4080   96.0820   98.3980
Long-term debt
  24.5710   21.1940   32.7350   345.9560   328.0600
Liabilities to Banks
  -   -   -   -   -
Provisions
  7.1000   1.4100   2.5000   56   48.1000
Liabilities
  206.2810   180.0880   191.4940   695.5030   676.1920
Share Capital
  6.9060   6.6540   6.6330   6.7050   6.7970
Total Equity
  280.6510   252.2070   278.5430   298.4740   316.3520
Minority Interests
  -   -   -   1.9710   1.9300
Total liabilities equity
  486.9320   432.2950   470.0370   993.9770   992.5440

 

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
  821.9830   811.7990   808.5720   1,003.0660   1,123.5110
Depreciation (total)
  2.3690   1.4810   -   -   -
Operating Result
  72.0970   53.1760   68.4980   27.0440   57.9780
Interest Income
  -1.4200   -1.1410   -.9490   -22.9890   -20.3070
Income Before Taxes
  69.5380   50.4240   66.4910   -1.2920   35.8420
Income Taxes
  18.8870   18.3360   19.8770   4.9130   2.3040
Minority Interests Profit
  -   -   -   -.0100   .1260
Net Income
  50.6510   32.0880   46.6140   -6.1950   33.4120

 

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
  2.7800   1.7800   2.6600   -0.3500   1.8600
Dividend per Share
  0.7800   0.8000   0.8100   0.8400   0.8500

 

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
  59.3620   45.2320   57.8780   54.1740   79.9700
Cash Flow from Investing Activities
  -17.8700   -23.5810   -40.4430   -375.4240   -16.0270
Cash Flow from Financing
  -28.0380   -61.4050   -9.5580   319.4730   -32.7780
Decrease / Increase in Cash
  11.9780   -41.6620   6.7330   .3650   27.0830
Employees
  3,087   3,164   3,236   4,297   4,300