-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 2.38 bill.USD 0.36% -

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
  74.6900   96.3160   113.6860   117.5460   144.9690
Intangible Assets
  72.9360   123.4030   98.4950   73.5330   165.6130
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  524.9740   721.7570   714.7420   636.7360   1,122.8910
Inventories
  63.7000   66.3620   87.7150   84.1990   106.7940
Accounts Receivable
  358.9250   -   -   392.3670   -
Cash and Cash Equivalents
  218.4760   197.1270   60.1430   112.2080   66.1470
Current Assets
  775.3020   782.9220   621.5430   668.1470   724.3090
Total Assets
  1,300.2760   1,504.6790   1,336.2850   1,304.8830   1,847.2000

 

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
  47.1700   81.1720   95.8370   -   -
Long-term debt
  126.1800   200.5620   199.7610   199.7930   189.1110
Liabilities to Banks
  -   -   -   -   -
Provisions
  15.4000   4   10.4000   11.3000   5.4000
Liabilities
  543.9880   814.7830   646.6540   580.6870   866.6320
Share Capital
  25.5600   32.7560   37.8500   45.0080   274.4720
Total Equity
  756.2880   689.8960   689.6310   724.1960   980.5680
Minority Interests
  0.0000   0.0000   -   0.0000   18.9190
Total liabilities equity
  1,300.2760   1,504.6790   1,336.2850   1,304.8830   1,847.2000

 

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
  1,431.0450   1,461.6650   1,485.8610   1,202.8980   1,496.4750
Depreciation (total)
  27.5500   34.1200   32.9970   27.0640   42.1000
Operating Result
  75.3870   7.2180   17.5140   24.3820   86.2370
Interest Income
  -   -   -   -   -
Income Before Taxes
  71.9110   -7.4770   3.8500   14.8860   52.3460
Income Taxes
  48.9970   -9.2120   15.0590   7.0930   11.0400
Minority Interests Profit
  .0290   0.0000   -   -.2740   -9.8110
Net Income
  22.8850   1.7350   -11.2090   12.3100   49.6940

 

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
  0.8500   0.0600   -0.4100   0.4500   1.6300
Dividend per Share
  0.2700   0.2700   0.2700   0.2700   0.2700

 

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
  89.6890   44.6020   24.7360   18.9650   -31.8510
Cash Flow from Investing Activities
  -125.0550   -260.5660   -42.4820   86.6770   -458.7950
Cash Flow from Financing
  73.3040   233.1260   -129.8260   -51.1850   448.4970
Decrease / Increase in Cash
  26.9880   -21.3490   -136.9840   52.0650   -43.9870
Employees
  8,300   8,500   8,700   5,600   6,200