2024-04-24  9:59:58 PM Chg. -0.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
11.04USD -0.27% 9,097
Turnover: 100,011.06
-Bid Size: - -Ask Size: - 868.79 mill.USD 6.88% -

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
  163.6420   245.3440   272.1920   282.5530   304.9340
Intangible Assets
  1,442.3400   1,629.4820   1,748.2200   1,595.5690   1,615.1260
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,108.5540   2,493.7290   2,674.4430   2,468.7030   2,565.7970
Inventories
  312.8800   356.5900   501.8490   401.3550   472.1870
Accounts Receivable
  69.7120   119.2650   141.3920   151.7070   143.9080
Cash and Cash Equivalents
  5.2460   28.8330   206.5060   11.6480   11.3150
Current Assets
  463.1610   549.7760   886.5950   586.0960   661.7930
Total Assets
  2,571.7150   3,043.5050   3,561.0380   3,054.7990   3,227.5900

 

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
  49.5930   98.0330   122.3580   140   114.9360
Long-term debt
  1,725.8660   1,715.2680   2,217.5740   1,635.8810   1,874.1580
Liabilities to Banks
  -   -   -   -   -
Provisions
  250.1000   319.4000   236.4000   267.5000   254.8000
Liabilities
  2,114.0300   2,257.8480   2,680.2190   2,154.7500   2,415.0480
Share Capital
  .5800   .6640   .6650   .6560   .6400
Total Equity
  457.6850   785.6570   880.8190   900.0490   812.5420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,571.7150   3,043.5050   3,561.0380   3,054.7990   3,227.5900

 

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
  966.3580   1,391.2570   1,668.0560   1,700.7640   1,660.4140
Depreciation (total)
  11.2550   13.8030   17.6110   18.3430   18.5430
Operating Result
  172.3700   253.9950   239.4020   340.1540   203.8360
Interest Income
  51.1310   74.4560   91.7840   108.3340   98.1260
Income Before Taxes
  121.2390   177.0660   148.0620   222.2770   105.6920
Income Taxes
  52.1490   67.6410   -69.4010   49.8420   29.3030
Minority Interests Profit
  -   -   -   -   -
Net Income
  69.0900   109.4250   217.4630   172.4350   76.3890

 

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
  1.2200   1.7300   3.2700   2.6100   1.1700
Dividend per Share
  1.3800   1.7300   1.8600   1.8900   1.9000

 

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
  128.4790   289.6610   37.7990   209.4560   46.5040
Cash Flow from Investing Activities
  -892.3850   -481.2050   -220.5380   347.5880   -124.7390
Cash Flow from Financing
  767.4440   216.0050   359.3360   -753.3270   77.7130
Decrease / Increase in Cash
  3.7560   23.5870   177.6730   -194.8580   -.3330
Employees
  2,003   2,590   2,680   2,675   2,899