2024-04-18  9:59:48 PM Chg. +0.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
76.20USD +0.25% 8,674
Turnover: 658,742.10
-Bid Size: - -Ask Size: - 4.15 bill.USD 1.06% 28.52

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
  512.8600   515.2750   670.1940   636.5490   629.8130
Intangible Assets
  212.9930   205.3590   1,001.7920   908.1510   799.3990
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,241.2010   1,247.0010   3,215.6540   3,087.5390   2,952.3720
Inventories
  248.5040   247.3990   359.5050   355.5630   337.2670
Accounts Receivable
  364.7040   351.1300   473.7000   485.7190   493.1810
Cash and Cash Equivalents
  119.1680   142.2450   194.3980   150.7930   112.1910
Current Assets
  801.0510   811.2530   1,144.9920   1,087.7320   1,033.3620
Total Assets
  2,042.2520   2,058.2540   4,360.6460   4,175.2710   3,985.7340

 

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
  177.8640   162.9640   268.4670   273.3780   298.8690
Long-term debt
  669.6060   588.1450   2,398.9270   2,141.5320   1,898.3840
Liabilities to Banks
  -   -   -   -   -
Provisions
  9   8   14.3000   12.6000   23.2000
Liabilities
  1,168.9260   1,119.9850   3,316.6260   3,023.1030   2,762.9450
Share Capital
  50.0740   50.1410   50.3890   50.7330   51.2410
Total Equity
  873.3260   938.2690   1,044.0200   1,152.1680   1,222.7890
Minority Interests
  4.6050   4.6700   .3930   .4010   .4420
Total liabilities equity
  2,042.2520   2,058.2540   4,360.6460   4,175.2710   3,985.7340

 

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
  2,083.6600   2,094.6050   2,306.0430   3,041.0020   2,897
Depreciation (total)
  75.2890   77.6840   87.3150   145.1260   141.2060
Operating Result
  -   -   128.0400   237.9000   226
Interest Income
  -25.0210   -27.3590   -43.7010   -99.2200   -91.1090
Income Before Taxes
  138.3450   167.4250   58.6990   156.7260   172.8280
Income Taxes
  55.8550   50.4360   9.0860   6.3560   49.4080
Minority Interests Profit
  -.4170   .2540   -.0480   -.0240   -.0270
Net Income
  86.6800   124.1280   58.2420   171.2080   130.8170

 

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
  1.7200   2.4800   1.1600   3.3800   2.5700
Dividend per Share
  0.5100   0.5500   0.5900   0.6150   0.6350

 

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
  210.5290   195.6880   140.7900   253.3120   269.1770
Cash Flow from Investing Activities
  -258.8210   -111.5250   -1,800.9270   -61.8410   7.4050
Cash Flow from Financing
  104.2180   -52.5900   1,710.1900   -228.6010   -315.0460
Decrease / Increase in Cash
  41.5990   23.0770   52.1530   -43.6050   -38.6020
Employees
  4,400   4,600   2,500   6,500   6,400