2024-05-24  10:10:00 PM Chg. -0.30 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
88.34USD -0.34% 644,754
Turnover: 24.54 mill.
88.01Bid Size: 100 88.58Ask Size: 100 4.49 bill.USD - 38.92

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  161.6000   257   271.4370   321.9480   337.6340
Intangible Assets
  96.5000   264.4000   271.1590   244.5880   204.4580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   891.2020   915.1400   831.0420
Inventories
  117.2000   183.8000   197.6610   211.0770   187.0280
Accounts Receivable
  135.5000   170.1000   164.6030   145.8270   157.0930
Cash and Cash Equivalents
  228.9000   179.1000   192.4690   160.6620   115.1230
Current Assets
  527.1000   597   622.9760   570.2770   488.0860
Total Assets
  911.1000   1,461.9000   1,514.1780   1,485.4170   1,319.1280

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  35.4000   49.9000   53.5620   48.4250   39.6740
Long-term debt
  -   -   392.0570   406.3690   364.5290
Liabilities to Banks
  -   -   -   -   -
Provisions
  23.3000   29.6000   29.7000   32.1000   21.4000
Liabilities
  178.5000   692.7000   676.2900   659.2950   597.5630
Share Capital
  .5060   .5100   .5200   .5170   .5090
Total Equity
  732.6000   769.2000   837.8880   826.1220   721.5650
Minority Interests
  -   -   -   -   -
Total liabilities equity
  911.1000   1,461.9000   1,514.1780   1,485.4170   1,319.1280

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  727.9000   892   938.5090   910.3730   908.8320
Depreciation (total)
  -   -   81.7400   86.0530   89.9110
Operating Result
  88.8000   56.5000   47.3270   40.5400   -43.9420
Interest Income
  -   -   -10.9260   -9.3750   -9.4740
Income Before Taxes
  89.5000   49.9000   36.4010   31.1650   -53.4160
Income Taxes
  22.6000   11.1000   1.2530   14.2680   2.1630
Minority Interests Profit
  -   -   -   -   -
Net Income
  66.9000   38.8000   35.1480   16.8970   -55.5790

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.3200   0.7600   0.6800   0.3300   -1.0900
Dividend per Share
  -   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  115.3000   85.1000   139.5240   127.1780   121.8650
Cash Flow from Investing Activities
  -52.2000   -596.4000   -105.8300   -121.7680   -104.7680
Cash Flow from Financing
  -30.5000   461.9000   -20.7000   -33.1600   -62.6240
Decrease / Increase in Cash
  32.2000   -49.7000   13.3490   -31.8070   -45.5390
Employees
  2,337   3,563   3,782   3,383   3,225