2024-04-29  9:59:57 PM Chg. +0.21 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
11.26USD +1.85% 13,284
Turnover: 148,183.89
-Bid Size: - -Ask Size: - 883.73 mill.USD 6.76% -

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
  116.1970   163.6420   245.3440   272.1920   282.5530
Intangible Assets
  947.8950   1,442.3400   1,629.4820   1,748.2200   1,595.5690
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,452.8340   2,108.5540   2,493.7290   2,674.4430   2,468.7030
Inventories
  106.5570   312.8800   356.5900   501.8490   401.3550
Accounts Receivable
  55.9250   69.7120   119.2650   141.3920   151.7070
Cash and Cash Equivalents
  1.4900   5.2460   28.8330   206.5060   11.6480
Current Assets
  196.5190   463.1610   549.7760   886.5950   586.0960
Total Assets
  1,649.3530   2,571.7150   3,043.5050   3,561.0380   3,054.7990

 

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
  38.0520   49.5930   98.0330   122.3580   140
Long-term debt
  1,007.1070   1,725.8660   1,715.2680   2,217.5740   1,635.8810
Liabilities to Banks
  -   -   -   -   -
Provisions
  204.2000   250.1000   319.4000   236.4000   267.5000
Liabilities
  1,311.3580   2,114.0300   2,257.8480   2,680.2190   2,154.7500
Share Capital
  .5370   .5800   .6640   .6650   .6560
Total Equity
  337.9950   457.6850   785.6570   880.8190   900.0490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,649.3530   2,571.7150   3,043.5050   3,561.0380   3,054.7990

 

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
  848.0170   966.3580   1,391.2570   1,668.0560   1,700.7640
Depreciation (total)
  12.6920   11.2550   13.8030   17.6110   18.3430
Operating Result
  116.0980   172.3700   253.9950   239.4020   340.1540
Interest Income
  46.5730   51.1310   74.4560   91.7840   108.3340
Income Before Taxes
  63.7770   121.2390   177.0660   148.0620   222.2770
Income Taxes
  22.8210   52.1490   67.6410   -69.4010   49.8420
Minority Interests Profit
  -   -   -   -   -
Net Income
  40.9560   69.0900   109.4250   217.4630   172.4350

 

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
  0.7600   1.2200   1.7300   3.2700   2.6100
Dividend per Share
  1.3600   1.3800   1.7300   1.8600   1.8900

 

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
  99.1260   128.4790   289.6610   37.7990   209.4560
Cash Flow from Investing Activities
  -173.3020   -892.3850   -481.2050   -220.5380   347.5880
Cash Flow from Financing
  71.6190   767.4440   216.0050   359.3360   -753.3270
Decrease / Increase in Cash
  -2.6170   3.7560   23.5870   177.6730   -194.8580
Employees
  956   2,003   2,590   2,680   2,675