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

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
  378.4000   350   355.4000   328.3000   296.8000
Intangible Assets
  1,247.7000   1,143.3000   1,144   1,027.7000   1,033.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,316.6000   3,180.3000   3,362.5000   3,204.4000   3,255.6000
Inventories
  267.4000   252   284.5000   291.7000   269.6000
Accounts Receivable
  494.7000   515.1000   579.3000   580.7000   653.3000
Cash and Cash Equivalents
  192.8000   232.2000   231.8000   183   214.1000
Current Assets
  1,141   1,082.1000   1,166.2000   1,155.6000   1,663.4000
Total Assets
  4,457.6000   4,262.4000   4,528.7000   4,360   4,919

 

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
  136.3000   136   167.9000   177.3000   197.6000
Long-term debt
  2,175.2000   1,938.4000   2,120.4000   1,790.4000   1,783.1000
Liabilities to Banks
  58   210.1000   188.9000   182.5000   660.4000
Provisions
  380.6000   287.8000   266.2000   181.3000   143
Liabilities
  3,300.7000   3,026.5000   3,163.1000   2,743.8000   3,345.7000
Share Capital
  4.4000   4.4000   4.4000   4.4000   4.4000
Total Equity
  1,156.9000   1,235.9000   1,365.6000   1,616.2000   1,573.3000
Minority Interests
  10   8.7000   7.4000   0.0000   -
Total liabilities equity
  4,457.6000   4,262.4000   4,528.7000   4,360   4,919

 

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
  1,988.2000   2,655.2000   2,743.7000   2,848   2,907.3000
Depreciation (total)
  -   -   -   196.5000   194.8000
Operating Result
  83.1000   230.3000   273.4000   289.5000   316.1000
Interest Income
  -18.4000   -90.4000   -88.9000   -95   -89.6000
Income Before Taxes
  65.1000   138.3000   183   197.2000   208.6000
Income Taxes
  18.3000   15.5000   50.7000   -55.2000   56.4000
Minority Interests Profit
  -.9000   -1.3000   -1.3000   0.0000   -
Net Income
  47.7000   124.1000   133.6000   252.4000   152.2000

 

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
  0.8300   1.9000   2.0400   3.8100   2.2800
Dividend per Share
  0.6325   0.6700   0.7100   0.7800   0.8300

 

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
  213.8000   281.2000   311.1000   395.2000   401.4000
Cash Flow from Investing Activities
  -1,756.4000   -97.7000   -389.4000   -82.4000   -249
Cash Flow from Financing
  1,642.7000   -141.9000   70.6000   -356.6000   304.7000
Decrease / Increase in Cash
  93.5000   39.4000   -.4000   -48.8000   450.8000
Employees
  10,000   10,000   10,000   10,000   10,000