2024-05-31  10:10:00 PM Chg. +0.96 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
79.63USD +1.22% 277,952
Turnover: 14.14 mill.
64.14Bid Size: 100 80.35Ask Size: 300 4.34 bill.USD 1.01% 29.82

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
  502.6340   512.8600   515.2750   670.1940   636.5490
Intangible Assets
  195.9380   212.9930   205.3590   1,001.7920   908.1510
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,103.8700   1,241.2010   1,247.0010   3,215.6540   3,087.5390
Inventories
  251.2900   248.5040   247.3990   359.5050   355.5630
Accounts Receivable
  341.3070   364.7040   351.1300   473.7000   485.7190
Cash and Cash Equivalents
  77.5690   119.1680   142.2450   194.3980   150.7930
Current Assets
  765.1360   801.0510   811.2530   1,144.9920   1,087.7320
Total Assets
  1,869.0060   2,042.2520   2,058.2540   4,360.6460   4,175.2710

 

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
  174.4940   177.8640   162.9640   268.4670   273.3780
Long-term debt
  547.7350   669.6060   588.1450   2,398.9270   2,141.5320
Liabilities to Banks
  -   -   -   -   -
Provisions
  13.8000   9   8   14.3000   12.6000
Liabilities
  978.5560   1,168.9260   1,119.9850   3,316.6260   3,023.1030
Share Capital
  50.3110   50.0740   50.1410   50.3890   50.7330
Total Equity
  890.4500   873.3260   938.2690   1,044.0200   1,152.1680
Minority Interests
  5.0570   4.6050   4.6700   .3930   .4010
Total liabilities equity
  1,869.0060   2,042.2520   2,058.2540   4,360.6460   4,175.2710

 

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
  2,104.4540   2,083.6600   2,094.6050   2,306.0430   3,041.0020
Depreciation (total)
  70.4940   75.2890   77.6840   87.3150   145.1260
Operating Result
  -   -   -   128.0400   237.9000
Interest Income
  -19.7440   -25.0210   -27.3590   -43.7010   -99.2200
Income Before Taxes
  79.3120   138.3450   167.4250   58.6990   156.7260
Income Taxes
  34.3480   55.8550   50.4360   9.0860   6.3560
Minority Interests Profit
  -.3780   -.4170   .2540   -.0480   -.0240
Net Income
  49.7730   86.6800   124.1280   58.2420   171.2080

 

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
  1.0000   1.7200   2.4800   1.1600   3.3800
Dividend per Share
  0.4600   0.5100   0.5500   0.5900   0.6150

 

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
  29.7340   210.5290   195.6880   140.7900   253.3120
Cash Flow from Investing Activities
  -160.0170   -258.8210   -111.5250   -1,800.9270   -61.8410
Cash Flow from Financing
  54.9640   104.2180   -52.5900   1,710.1900   -228.6010
Decrease / Increase in Cash
  -77.5520   41.5990   23.0770   52.1530   -43.6050
Employees
  3,700   4,400   4,600   2,500   6,500