2024-05-31  7:04:03 PM Chg. -0.70 Volume Bid7:05:00 PM Ask7:05:00 PM Market Capitalization Dividend Y. P/E Ratio
197.81USD -0.35% 39,013
Turnover: 3.59 mill.
197.51Bid Size: 200 197.83Ask Size: 100 6.58 bill.USD 0.70% 25.10

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  184.4000   189.7000   198.5000   201.9000   200
Intangible Assets
  192.8000   202.5000   185.2000   165.2000   151.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  883.8000   942.3000   952.9000   932.4000   988.2000
Inventories
  240   239.4000   259.1000   286.8000   270.1000
Accounts Receivable
  186.4000   198   216.1000   205.5000   219.8000
Cash and Cash Equivalents
  296.2000   338.4000   280.2000   204.1000   219.7000
Current Assets
  809   858   783.6000   721.3000   734.9000
Total Assets
  1,692.8000   1,800.3000   1,736.5000   1,653.7000   1,723.1000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  101.7000   101.1000   123.8000   127.2000   123.3000
Long-term debt
  576.2000   511.3000   474.6000   323.4000   204.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  71.8000   85.7000   55.2000   38.5000   38.6000
Liabilities
  987.9000   1,064   907.5000   762.4000   745.1000
Share Capital
  2.8000   2.8000   2.8000   2.8000   2.8000
Total Equity
  704.9000   736.3000   829   891.3000   978
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,692.8000   1,800.3000   1,736.5000   1,653.7000   1,723.1000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,467.7000   1,398.4000   1,456.7000   1,564.9000   1,600.5000
Depreciation (total)
  20.9000   -   -   -   -
Operating Result
  -90.1000   145   162.3000   188.4000   197.1000
Interest Income
  23.3000   21.6000   18.1000   15.5000   13.7000
Income Before Taxes
  -111   127.8000   143.1000   174.6000   183.9000
Income Taxes
  1.9000   43.6000   70   46.6000   52.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -112.9000   84.2000   73.1000   128   131.5000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -3.2400   2.4500   2.1200   3.7300   3.8600
Dividend per Share
  0.6600   0.7100   0.7500   0.8200   0.9000

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  109.4000   138.1000   155.9000   169.4000   194
Cash Flow from Investing Activities
  -17.3000   -114   -27.3000   -35.9000   -71.8000
Cash Flow from Financing
  -70.9000   27.7000   -205.3000   -202.9000   -105.6000
Decrease / Increase in Cash
  -4.9000   42.2000   -58.2000   -76.1000   15.6000
Employees
  5,000   4,800   4,800   4,800   4,800