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

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
  810.9870   866.5380   945.3280   1,050.9820   1,269.2710
Intangible Assets
  24.9560   19.9900   40.4850   32.5420   24.0800
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,237.8470   1,349.4630   1,344.1710
Inventories
  286.6260   255.5730   258.0290   266.0430   266.2440
Accounts Receivable
  133.9140   139.0520   147.0740   142.0650   145.5190
Cash and Cash Equivalents
  27.3310   5.6100   23.0010   15.7380   22.4840
Current Assets
  526.5770   426.9370   446.4950   452.7890   443.9470
Total Assets
  1,585.9280   1,527.3690   1,684.3420   1,802.2520   1,788.1180

 

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
  122.8560   128.0450   128.1060   169.2930   228.0590
Long-term debt
  575   568.9870   569.7550   570.5240   671.2920
Liabilities to Banks
  0.0000   0.0000   135   155   122.2000
Provisions
  164.9000   125.7000   160   126.1000   121.2000
Liabilities
  1,088.3910   1,052.5030   1,214.4690   1,226.8180   1,361.7220
Share Capital
  .0020   .0020   .0020   .0020   .0020
Total Equity
  497.5370   474.8660   469.8730   575.4340   426.3960
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,585.9280   1,527.3690   1,684.3420   1,802.2520   1,788.1180

 

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
  1,967.1390   1,752.4010   1,734.7630   1,730.4080   1,724.2180
Depreciation (total)
  90.1450   84.7320   91.0900   104.9900   101.9530
Operating Result
  79.8110   123.6700   111.3170   72.3280   -97.9090
Interest Income
  -39.1500   -31.1820   -30.3000   -31.3740   -30.6200
Income Before Taxes
  16.2410   92.4880   80.6660   40.9540   -133.4620
Income Taxes
  18.5560   36.5050   31.1120   56.3850   10.3050
Minority Interests Profit
  -   -   -   -   -
Net Income
  -2.3150   55.9830   49.5540   97.3390   -143.7670

 

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
  -0.1100   2.9800   2.9100   5.9100   -8.7200
Dividend per Share
  -   -   -   -   -

 

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
  139.1000   159.6750   172.7510   177.6700   168.8990
Cash Flow from Investing Activities
  35.6870   -78.5480   -222.5060   -198.7970   -223.9710
Cash Flow from Financing
  -171.1310   -102.8480   67.1460   13.8640   63.2810
Decrease / Increase in Cash
  3.6560   -21.7210   17.3910   -6.2630   8.2090
Employees
  3,290   3,300   3,370   3,280   3,130