2024-05-24  10:10:00 PM Chg. +1.36 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
147.95USD +0.93% 63,911
Turnover: 5.11 mill.
119.88Bid Size: 100 236.25Ask Size: 100 3.1 bill.USD 0.76% 139.58

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
  187.5000   199.3000   211.5000   215.4000   296.9000
Intangible Assets
  200.1000   202.8000   190.4000   176.9000   347
Long-Term Investments
  -   0.0000   0.0000   0.0000   -
Fixed Assets
  -   1,000.9000   985.6000   1,021.5000   1,066.5000
Inventories
  149.1000   159.7000   178.4000   175.4000   204.1000
Accounts Receivable
  193.1000   205.2000   212.5000   208.1000   261.7000
Cash and Cash Equivalents
  64.4000   194.2000   103.4000   111.5000   189.3000
Current Assets
  447.6000   603.1000   517.9000   524.9000   819.6000
Total Assets
  1,392.7000   1,604   1,503.5000   1,546.4000   1,886.1000

 

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
  86.8000   87.8000   101.5000   102.9000   130.7000
Long-term debt
  -   557.9000   631.9000   708   618.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  779.3000   966.6000   1,043.7000   1,187.9000   983.3000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  613.4000   637.4000   459.8000   358.5000   902.8000
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  1,392.7000   1,604   1,503.5000   1,546.4000   1,886.1000

 

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
  1,144.2000   1,219.3000   1,204.4000   1,187.7000   1,309.6000
Depreciation (total)
  -   57.5000   58.1000   57.1000   63.8000
Operating Result
  86.4000   63.4000   37.6000   -4.7000   101.2000
Interest Income
  -44.3000   -44.1000   -52.1000   -55.1000   -49.4000
Income Before Taxes
  35.8000   32.6000   -18.6000   -68.7000   577.5000
Income Taxes
  8.4000   -10.6000   -2.3000   28.6000   -37.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  27.4000   22   -20.9000   -40.1000   539.8000

 

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
  1.3100   0.9500   -0.9300   -1.8600   25.2800
Dividend per Share
  0.0000   -   0.8000   0.8400   0.8800

 

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
  69.9000   32.2000   86.5000   64.5000   46.6000
Cash Flow from Investing Activities
  -41.5000   -74.7000   -86.5000   -61.4000   -97.7000
Cash Flow from Financing
  -19.5000   177   -85.2000   22   118.5000
Decrease / Increase in Cash
  10.5000   129.8000   -90.8000   8.1000   77.8000
Employees
  4,600   4,900   5,400   5,000   6,000