5/17/2024  9:59:58 PM Chg. +0.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
131.89USD +0.30% 36,779
Turnover: 4.87 mill.
-Bid Size: - -Ask Size: - 20.59 bill.USD 0.33% 45.33

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
  329.0380   273.4140   253.8210   268.4470   279.8210
Intangible Assets
  190.6000   239.8310   100.4010   79.0880   125.4820
Long-Term Investments
  470.7890   265.9280   433.8430   125.9260   87.7310
Fixed Assets
  1,294.6740   1,288.7060   1,138.6900   839.2640   974.1240
Inventories
  105.1290   153.5880   135.9580   107.5250   153.5410
Accounts Receivable
  151.0340   211.2930   192.4440   272.7830   291.2670
Cash and Cash Equivalents
  294.2560   264.7050   307.8840   429.8430   926.7520
Current Assets
  1,243.8460   1,259.9680   1,623.8030   2,270.2810   1,732.4820
Total Assets
  2,538.5200   2,548.6740   2,762.4930   3,109.5450   2,706.6060

 

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
  47.7630   92.3580   95.3620   86.3930   100.6880
Long-term debt
  -   -   352.6690   365.9870   379.9810
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  38.7000   80.8000   78   37.6000   93.9000
Liabilities
  459.5400   582.8880   933.8340   1,155.8990   1,184.2520
Share Capital
  27.0770   25.4550   24.8970   24.4440   21.9400
Total Equity
  2,078.9800   1,965.7860   1,828.6590   1,953.6460   1,522.3540
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,538.5200   2,548.6740   2,762.4930   3,109.5450   2,706.6060

 

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
  1,647.8240   1,639.5780   1,753.2500   2,136.6060   2,100.8020
Depreciation (total)
  70.7710   69.0310   52.6480   30.5300   39.1910
Operating Result
  96.4230   242.9690   -60.0150   530.0280   473.7970
Interest Income
  .6750   -5.3380   -5.6590   3.8580   4.5650
Income Before Taxes
  95.3760   253.1240   -55.0600   524.4120   467.8010
Income Taxes
  14.1040   46.6470   -11.6390   266.7200   16.0220
Minority Interests Profit
  -   -   -   -   -
Net Income
  81.2720   206.4770   -43.4210   257.6920   451.7790

 

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
  0.4000   0.9800   -0.2100   1.3000   2.4100
Dividend per Share
  0.1800   0.2400   0.2400   0.2800   0.3600

 

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
  492.0620   412.8410   445.7990   626.4950   476.8810
Cash Flow from Investing Activities
  -332.8730   -113.7220   -640.4620   -262.8010   923.0100
Cash Flow from Financing
  -206.5710   -328.6700   237.8420   -245.1890   -903.4210
Decrease / Increase in Cash
  -47.3820   -29.5510   43.1790   121.9590   496.9090
Employees
  3,900   4,100   4,300   4,500   4,900