5/31/2024  10:15:00 PM Chg. -1.6900 Volume Bid1:55:16 AM Ask1:55:16 AM Market Capitalization Dividend Y. P/E Ratio
97.8000USD -1.70% 139,107
Turnover: 8.16 mill.
98.0000Bid Size: 300 99.5000Ask Size: 100 1.57 bill.USD 3.15% 33.15

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
  454.9000   495.4000   530.9000   571.4000   611.8000
Intangible Assets
  32.1000   30.5000   26.4000   25   32.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   748.5000   -   728.6000   762.7000
Inventories
  214.7000   219.6000   201.6000   207.9000   215.1000
Accounts Receivable
  129.3000   116.7000   137.7000   165   179.8000
Cash and Cash Equivalents
  177.7000   72.5000   55.2000   51.1000   125.6000
Current Assets
  825.2000   501.6000   655.9000   656.6000   656.6000
Total Assets
  1,743.7000   1,250.1000   1,443.5000   1,385.2000   1,419.3000

 

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
  81.4000   76.7000   75.8000   90   121.4000
Long-term debt
  225   197.8000   368.7000   369.6000   370.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  133.7000   54.8000   43.2000   44.8000   48.2000
Liabilities
  727.8000   475.7000   638.8000   638.9000   678.9000
Share Capital
  .2000   .2000   .2000   .2000   .2000
Total Equity
  1,015.9000   774.4000   804.7000   746.3000   740.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,743.7000   1,250.1000   1,443.5000   1,385.2000   1,419.3000

 

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
  1,356.1000   1,391.9000   1,330.6000   1,397.5000   1,585.9000
Depreciation (total)
  1.6000   1.6000   36   39.7000   43.9000
Operating Result
  137.9000   -345.9000   177.8000   150.7000   143.6000
Interest Income
  -36.5000   -23.7000   -20.2000   -22   -22.4000
Income Before Taxes
  107.1000   -371.8000   147.2000   133   120
Income Taxes
  -35.3000   135.2000   -55.5000   -87.6000   -28.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  71.8000   -236.6000   91.7000   45.4000   91.7000

 

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
  4.0200   -13.7600   5.1500   2.6700   5.5300
Dividend per Share
  1.4000   1.6000   1.8000   2.0000   2.2000

 

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
  124.1000   158.8000   164.3000   141.5000   150.2000
Cash Flow from Investing Activities
  -44.7000   20.4000   -276.4000   -25.5000   31.1000
Cash Flow from Financing
  -71.2000   -284.4000   94.8000   -119.4000   -106
Decrease / Increase in Cash
  8.2000   -105.2000   -17.3000   -3.4000   75.3000
Employees
  2,650   2,790   2,760   2,770   2,860