2024-05-03  10:10:00 PM Chg. +0.36 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
45.22USD +0.80% 189,414
Turnover: 5.75 mill.
39.65Bid Size: 100 47.42Ask Size: 100 754.2 mill.USD - 7.08

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
  866.5380   945.3280   1,050.9820   1,269.2710   1,257.7000
Intangible Assets
  19.9900   40.4850   32.5420   24.0800   16.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,237.8470   1,349.4630   1,344.1710   1,411.9000
Inventories
  255.5730   258.0290   266.0430   266.2440   281.4000
Accounts Receivable
  139.0520   147.0740   142.0650   145.5190   159.1000
Cash and Cash Equivalents
  5.6100   23.0010   15.7380   22.4840   20
Current Assets
  426.9370   446.4950   452.7890   443.9470   465.8000
Total Assets
  1,527.3690   1,684.3420   1,802.2520   1,788.1180   1,877.7000

 

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
  128.0450   128.1060   169.2930   228.0590   149.6000
Long-term debt
  568.9870   569.7550   570.5240   671.2920   884.5000
Liabilities to Banks
  0.0000   135   155   122.2000   17.9000
Provisions
  125.7000   160   126.1000   121.2000   121.3000
Liabilities
  1,052.5030   1,214.4690   1,226.8180   1,361.7220   1,445.7000
Share Capital
  .0020   .0020   .0020   .0020   -
Total Equity
  474.8660   469.8730   575.4340   426.3960   432
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,527.3690   1,684.3420   1,802.2520   1,788.1180   1,877.7000

 

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
  1,752.4010   1,734.7630   1,730.4080   1,724.2180   1,761.5000
Depreciation (total)
  84.7320   91.0900   104.9900   101.9530   115.6000
Operating Result
  123.6700   111.3170   72.3280   -97.9090   45.4000
Interest Income
  -31.1820   -30.3000   -31.3740   -30.6200   -44.9000
Income Before Taxes
  92.4880   80.6660   40.9540   -133.4620   -7.9000
Income Taxes
  36.5050   31.1120   56.3850   10.3050   2.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  55.9830   49.5540   97.3390   -143.7670   -5.6000

 

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
  2.9800   2.9100   5.9100   -8.7200   -0.3400
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
  159.6750   172.7510   177.6700   168.8990   55.6000
Cash Flow from Investing Activities
  -78.5480   -222.5060   -198.7970   -223.9710   -140.1000
Cash Flow from Financing
  -102.8480   67.1460   13.8640   63.2810   82
Decrease / Increase in Cash
  -21.7210   17.3910   -6.2630   8.2090   -2.5000
Employees
  3,300   3,370   3,280   3,130   3,290