2024-05-03  9:59:09 PM Chg. -0.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
72.83USD -0.13% 5,542
Turnover: 406,380.44
-Bid Size: - -Ask Size: - 3.34 bill.USD - 14.68

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  322   309.9310   439.3400   401.9880   459.1690
Intangible Assets
  53.6000   45.0280   196.4090   174.8760   156.4450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   492.3520   850.4790   795.7700   826.3490
Inventories
  180.4000   182.0260   202.8320   193.4830   216.5060
Accounts Receivable
  192.3000   188.2480   218.4960   217.2170   200.1120
Cash and Cash Equivalents
  196.6000   243   218.4350   247.8020   203.8200
Current Assets
  650.1000   686.8050   750.5510   732.7820   662.3240
Total Assets
  1,162.3000   1,179.1570   1,601.0300   1,528.5520   1,488.6730

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  89.2000   79.3900   86.4630   87.6000   108.0010
Long-term debt
  182.8000   140.7870   455.9410   413.1260   247.4920
Liabilities to Banks
  188.6000   141.9000   455.9000   413.1000   247.5000
Provisions
  61.9000   68.8000   115.2000   111.7000   143.7000
Liabilities
  418.6000   368.9900   758.0330   708.0850   614.7550
Share Capital
  31.1000   31.7290   32.4040   32.9190   33.7270
Total Equity
  743.7000   810.1670   842.9970   820.4670   873.9180
Minority Interests
  40.9000   41.8920   47.6520   44.4480   42.4140
Total liabilities equity
  1,162.3000   1,179.1570   1,601.0300   1,528.5520   1,488.6730

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  826.8000   890.6510   848.9040   942.1620   1,054.2040
Depreciation (total)
  8.1000   76.7710   80.1000   98.9650   95.6810
Operating Result
  42.3000   84.5110   42.1020   38.0560   80.3600
Interest Income
  -4.3000   -2.8620   -3.2260   -11.9000   -11.9730
Income Before Taxes
  38.6000   85.9920   40.5950   25.0350   62.5910
Income Taxes
  14.5000   20.3590   14.0820   6.5580   62.3250
Minority Interests Profit
  2.4000   -1.9550   -2.2390   -2.5420   -2.0710
Net Income
  26.5000   63.6780   24.2740   15.9350   -1.8050

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  0.5700   1.3500   0.5000   0.3300   -0.0400
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  109.9000   134.2720   118.1110   124.7420   181.1230
Cash Flow from Investing Activities
  -186.4000   -42.7680   -459.4460   -27.3510   -78.2870
Cash Flow from Financing
  112.4000   -35.7590   321.3620   -63.4580   -158.1840
Decrease / Increase in Cash
  39.5000   46.3650   -24.5650   29.3670   -43.9820
Employees
  6,151   6,794   7,695   7,693   8,586