-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -USD - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  350   355.4000   328.3000   296.8000   306.1000
Intangible Assets
  1,143.3000   1,144   1,027.7000   1,033.5000   976.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,180.3000   3,362.5000   3,204.4000   3,255.6000   3,306.2000
Inventories
  252   284.5000   291.7000   269.6000   352
Accounts Receivable
  515.1000   579.3000   580.7000   653.3000   594.9000
Cash and Cash Equivalents
  232.2000   231.8000   183   214.1000   296.5000
Current Assets
  1,082.1000   1,166.2000   1,155.6000   1,663.4000   1,364.9000
Total Assets
  4,262.4000   4,528.7000   4,360   4,919   4,671.1000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  136   167.9000   177.3000   197.6000   236.5000
Long-term debt
  1,938.4000   2,120.4000   1,790.4000   1,783.1000   1,655.7000
Liabilities to Banks
  210.1000   188.9000   182.5000   660.4000   222.3000
Provisions
  287.8000   266.2000   181.3000   143   113
Liabilities
  3,026.5000   3,163.1000   2,743.8000   3,345.7000   2,945
Share Capital
  4.4000   4.4000   4.4000   4.4000   4.4000
Total Equity
  1,235.9000   1,365.6000   1,616.2000   1,573.3000   1,726.1000
Minority Interests
  8.7000   7.4000   0.0000   -   -
Total liabilities equity
  4,262.4000   4,528.7000   4,360   4,919   4,671.1000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  2,655.2000   2,743.7000   2,848   2,907.3000   2,881
Depreciation (total)
  -   -   196.5000   194.8000   178.8000
Operating Result
  230.3000   273.4000   289.5000   316.1000   367.7000
Interest Income
  -90.4000   -88.9000   -95   -89.6000   -74
Income Before Taxes
  138.3000   183   197.2000   208.6000   271.2000
Income Taxes
  15.5000   50.7000   -55.2000   56.4000   48.2000
Minority Interests Profit
  -1.3000   -1.3000   0.0000   -   -
Net Income
  124.1000   133.6000   252.4000   152.2000   223

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.9000   2.0400   3.8100   2.2800   3.3500
Dividend per Share
  0.6700   0.7100   0.7800   0.8300   0.8700

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  281.2000   311.1000   395.2000   401.4000   481.7000
Cash Flow from Investing Activities
  -97.7000   -389.4000   -82.4000   -249   -131.2000
Cash Flow from Financing
  -141.9000   70.6000   -356.6000   304.7000   -695
Decrease / Increase in Cash
  39.4000   -.4000   -48.8000   450.8000   -337.3000
Employees
  10,000   10,000   10,000   10,000   10,000