2023-10-17  10:10:00 PM Chg. - Volume Bid11:58:06 AM Ask2023-10-17 Market Capitalization Dividend Y. P/E Ratio
56.00USD - 3.16 mill.
Turnover: 81.25 mill.
-Bid Size: - 56.98Ask Size: 5,000 1.14 bill.USD - 58.95

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
  96.2120   87.0290   99.7130   217.5390   201.7990
Intangible Assets
  26.8870   48.9810   135.7780   513.3640   441.3020
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  218.6910   295.4650   -   1,268.4060   1,143.5660
Inventories
  183.4340   177.8400   149.5840   244.8960   217.3780
Accounts Receivable
  156.7380   125.6280   133.0460   223.9220   183.5520
Cash and Cash Equivalents
  121.2860   54.5410   58.2790   110.3560   68.5170
Current Assets
  506.0310   374.4500   370.4660   638.3930   648.0460
Total Assets
  724.7220   669.9150   820.7560   1,906.7990   1,791.6120

 

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
  87.1120   64.2840   46.7670   117.3290   123.8810
Long-term debt
  5.2610   90.5000   251.2000   787.3430   778.1870
Liabilities to Banks
  -   -   -   -   -
Provisions
  9.1000   17   13.7000   26.1000   33.6000
Liabilities
  230.6280   269.1380   416.3460   1,304.8250   1,262.6190
Share Capital
  .1770   .1770   .1780   .2120   .2120
Total Equity
  494.0940   400.7770   404.4100   601.9740   528.9930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  724.7220   669.9150   820.7560   1,906.7990   1,791.6120

 

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
  841.4460   656.2670   590.2590   661.7100   1,175.8250
Depreciation (total)
  19.5620   23.9350   25.6200   30.0370   78.0090
Operating Result
  64.7570   26.1740   10.9180   20.5680   9.3840
Interest Income
  -2.6520   -2.8440   -3.3100   -10.7770   -52.9130
Income Before Taxes
  63.2610   22.4280   9.6800   6.1130   -36.0940
Income Taxes
  12.8750   12.5650   -.4210   -5.6760   3.2900
Minority Interests Profit
  -   -   -   -   -
Net Income
  50.3860   9.8630   10.1010   11.7890   -39.3840

 

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
  2.8500   0.5900   0.6200   0.7100   -1.9900
Dividend per Share
  0.1500   0.1500   0.1500   0.1500   0.0000

 

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
  70.8260   27.1420   59.3990   9.6370   53.9940
Cash Flow from Investing Activities
  -1.8420   -87.7260   -210.4810   -502.1240   -16.8770
Cash Flow from Financing
  -37.7240   2.2510   158.7640   535.5680   -74.0730
Decrease / Increase in Cash
  19.1060   -66.8310   3.7380   52.0770   -42.7680
Employees
  2,800   2,500   2,400   4,400   4,400