2024-04-19  9:59:57 PM Chg. -0.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
9.27USD -1.01% 10,520
Turnover: 97,353.20
-Bid Size: - -Ask Size: - 550.98 mill.USD - 22.61

Assets

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Property and Equipment
  483.9600   572.4520   616.6050   602.0900   571.1460
Intangible Assets
  134.9890   125.8300   222.3140   208.2890   193.2090
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  918.9430   996.4480   1,240.9650   1,223.8930   1,175.5580
Inventories
  834.7220   982.5590   1,021.6630   1,031.6900   1,135.7750
Accounts Receivable
  449.8700   474.4940   489.7080   525.6360   579.7020
Cash and Cash Equivalents
  16.1160   17.3800   18.5930   15.4140   23.3150
Current Assets
  1,378.2900   1,553.7420   1,611.1900   1,662.6700   1,788.9140
Total Assets
  2,297.2330   2,550.1900   2,852.1550   2,886.5630   2,964.4720

 

Liabilities

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Accounts Payable
  385.8900   390.1340   445.4300   534.6160   517.1250
Long-term debt
  448.1700   537.7730   588.2580   373.4750   347.7090
Liabilities to Banks
  415.7000   363   426.5000   223.6000   210
Provisions
  51   65.6000   95.2000   98.8000   44.4000
Liabilities
  1,053.8690   1,164.6570   1,332.6510   1,204.6420   1,118.5170
Share Capital
  .4980   .5010   .5040   .5060   .5100
Total Equity
  1,243.3640   1,385.5330   1,519.5040   1,681.9210   1,845.9550
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,297.2330   2,550.1900   2,852.1550   2,886.5630   2,964.4720

 

Income Statement

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Revenues
  6,794.4470   8,184.9780   8,470.2860   9,274.4710   10,226.6830
Depreciation (total)
  48.7580   63.8000   71.0060   86.0510   87.6310
Operating Result
  210.7880   241.9570   224.1090   226.0250   227.2250
Interest Income
  -7.2450   -14.1420   -15.1440   -16.7540   -16.0250
Income Before Taxes
  207.4000   229.8000   208.2000   214.4000   212.7000
Income Taxes
  81.9260   91.0350   82.4560   84.2680   47.0750
Minority Interests Profit
  -   -   -   -   -
Net Income
  125.4820   138.7340   125.7660   130.1550   165.6700

 

Per Share

2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
Earnings per Share
  2.5300   2.7700   2.5000   2.5700   3.2800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Cash Flow from Operating Activities
  62.4190   48.8640   296.6090   280.7760   109.4720
Cash Flow from Investing Activities
  -352.7930   -142.0690   -350.9150   -59.9590   -47.0050
Cash Flow from Financing
  295.3570   94.4270   56.3460   -224.5610   -53.9910
Decrease / Increase in Cash
  5.0050   1.2640   1.2130   -3.1790   7.9010
Employees
  8,700   8,700   9,554   9,700   10,000