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

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
  64.1490   74.6900   96.3160   113.6860   117.5460
Intangible Assets
  63.6180   72.9360   123.4030   98.4950   73.5330
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  429.2190   524.9740   721.7570   714.7420   636.7360
Inventories
  38.7750   63.7000   66.3620   87.7150   84.1990
Accounts Receivable
  394.1790   358.9250   -   -   392.3670
Cash and Cash Equivalents
  215.8490   218.4760   197.1270   60.1430   112.2080
Current Assets
  765.3870   775.3020   782.9220   621.5430   668.1470
Total Assets
  1,194.6060   1,300.2760   1,504.6790   1,336.2850   1,304.8830

 

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
  31.3440   47.1700   81.1720   95.8370   -
Long-term debt
  101.8270   126.1800   200.5620   199.7610   199.7930
Liabilities to Banks
  -   -   -   -   -
Provisions
  1.7000   15.4000   4   10.4000   11.3000
Liabilities
  412.1050   543.9880   814.7830   646.6540   580.6870
Share Capital
  20.6690   25.5600   32.7560   37.8500   45.0080
Total Equity
  782.5010   756.2880   689.8960   689.6310   724.1960
Minority Interests
  .2230   0.0000   0.0000   -   0.0000
Total liabilities equity
  1,194.6060   1,300.2760   1,504.6790   1,336.2850   1,304.8830

 

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
  1,398.3520   1,431.0450   1,461.6650   1,485.8610   1,202.8980
Depreciation (total)
  22.6020   27.5500   34.1200   32.9970   27.0640
Operating Result
  92.4900   75.3870   7.2180   17.5140   24.3820
Interest Income
  -   -   -   -   -
Income Before Taxes
  89.4110   71.9110   -7.4770   3.8500   14.8860
Income Taxes
  19.8310   48.9970   -9.2120   15.0590   7.0930
Minority Interests Profit
  .0890   .0290   0.0000   -   -.2740
Net Income
  69.4910   22.8850   1.7350   -11.2090   12.3100

 

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
  2.5900   0.8500   0.0600   -0.4100   0.4500
Dividend per Share
  0.2400   0.2700   0.2700   0.2700   0.2700

 

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
  114.8100   89.6890   44.6020   24.7360   18.9650
Cash Flow from Investing Activities
  -97.2220   -125.0550   -260.5660   -42.4820   86.6770
Cash Flow from Financing
  -9.8260   73.3040   233.1260   -129.8260   -51.1850
Decrease / Increase in Cash
  11.9570   26.9880   -21.3490   -136.9840   52.0650
Employees
  7,900   8,300   8,500   8,700   5,600