2024-06-06  10:10:00 PM Chg. -0.24 Volume Bid10:09:35 AM Ask10:09:35 AM Market Capitalization Dividend Y. P/E Ratio
22.28USD -1.07% 183,047
Turnover: 3.01 mill.
8.92Bid Size: 200 24.73Ask Size: 100 981.34 mill.USD 5.39% 37.13

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
  85.7320   86.8960   84.6380   90.3420   96.4670
Intangible Assets
  285.3110   409.7810   384.2660   359.9650   276.1220
Long-Term Investments
  41.6910   42.2400   42.6070   43.7730   44.9950
Fixed Assets
  1,518.4140   1,786.1080   1,815.8610   1,855.0500   1,471.1000
Inventories
  41.9560   40.1820   42.2490   46.4410   39.9210
Accounts Receivable
  123.6540   152.6490   149.8440   173.8620   163.4210
Cash and Cash Equivalents
  62.4270   76.5740   59.2400   59.7400   73.6200
Current Assets
  325.9880   398.2300   392.9660   450.0460   472.2110
Total Assets
  1,844.4020   2,184.3380   2,208.8270   2,305.0960   1,943.3110

 

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
  87.5750   106.7930   104.4770   106.9780   112.1980
Long-term debt
  196.2220   722.8060   665.2600   911.0730   883.5000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  309.5000   358.2000   327.8000   331   310.6000
Liabilities
  1,099.3330   1,303.3680   1,193.8140   1,389.6830   1,372.4500
Share Capital
  49.0190   48.5460   47.9530   44.6470   42.1260
Total Equity
  745.0690   880.9700   1,015.0130   915.4130   570.8610
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,844.4020   2,184.3380   2,208.8270   2,305.0960   1,943.3110

 

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
  1,772.8170   1,849.0620   1,965.5560   1,998.0250   2,008.7150
Depreciation (total)
  76.7000   91.5830   122.6520   131.1000   126.0360
Operating Result
  354.3310   368.7270   331.1920   231.2210   -158.1410
Interest Income
  -20.2990   -22.3020   -21.3590   -27.1120   -34.6820
Income Before Taxes
  327.9470   340.3860   312.8270   212.6310   -185.6300
Income Taxes
  109.3180   111.0040   82.6720   63.0010   14.2670
Minority Interests Profit
  -   -   -   -   -
Net Income
  218.6290   229.3820   230.1550   149.6300   -199.8970

 

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
  4.3900   4.6800   4.7500   3.1800   -4.6500
Dividend per Share
  1.2000   1.2000   1.2000   1.2000   1.2000

 

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
  307.9330   319.3120   338.4310   339.3150   286.6530
Cash Flow from Investing Activities
  -251.1400   -310.7860   -180.8910   -275.4140   -75.7510
Cash Flow from Financing
  -46.6890   4.2750   -176.9490   -39.8250   -186.7940
Decrease / Increase in Cash
  .8860   14.1470   -17.3340   16.4400   29.5520
Employees
  5,874   5,433   5,119   6,701   5,584