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

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
  261.5000   378.4000   350   355.4000   328.3000
Intangible Assets
  261.1000   1,247.7000   1,143.3000   1,144   1,027.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  972.8000   3,316.6000   3,180.3000   3,362.5000   3,204.4000
Inventories
  176.2000   267.4000   252   284.5000   291.7000
Accounts Receivable
  411   494.7000   515.1000   579.3000   580.7000
Cash and Cash Equivalents
  99.3000   192.8000   232.2000   231.8000   183
Current Assets
  779.3000   1,141   1,082.1000   1,166.2000   1,155.6000
Total Assets
  1,752.1000   4,457.6000   4,262.4000   4,528.7000   4,360

 

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
  112.7000   136.3000   136   167.9000   177.3000
Long-term debt
  364.9000   2,175.2000   1,938.4000   2,120.4000   1,790.4000
Liabilities to Banks
  126.9000   58   210.1000   188.9000   182.5000
Provisions
  31   380.6000   287.8000   266.2000   181.3000
Liabilities
  945.6000   3,300.7000   3,026.5000   3,163.1000   2,743.8000
Share Capital
  4.4000   4.4000   4.4000   4.4000   4.4000
Total Equity
  806.5000   1,156.9000   1,235.9000   1,365.6000   1,616.2000
Minority Interests
  0.0000   10   8.7000   7.4000   0.0000
Total liabilities equity
  1,752.1000   4,457.6000   4,262.4000   4,528.7000   4,360

 

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
  1,686.1000   1,988.2000   2,655.2000   2,743.7000   2,848
Depreciation (total)
  -   -   -   -   196.5000
Operating Result
  122.6000   83.1000   230.3000   273.4000   289.5000
Interest Income
  -9.8000   -18.4000   -90.4000   -88.9000   -95
Income Before Taxes
  115.2000   65.1000   138.3000   183   197.2000
Income Taxes
  54.6000   18.3000   15.5000   50.7000   -55.2000
Minority Interests Profit
  0.0000   -.9000   -1.3000   -1.3000   0.0000
Net Income
  60.6000   47.7000   124.1000   133.6000   252.4000

 

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
  1.0500   0.8300   1.9000   2.0400   3.8100
Dividend per Share
  0.5950   0.6325   0.6700   0.7100   0.7800

 

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
  210.3000   213.8000   281.2000   311.1000   395.2000
Cash Flow from Investing Activities
  -294.5000   -1,756.4000   -97.7000   -389.4000   -82.4000
Cash Flow from Financing
  63.8000   1,642.7000   -141.9000   70.6000   -356.6000
Decrease / Increase in Cash
  -28.1000   93.5000   39.4000   -.4000   -48.8000
Employees
  7,000   10,000   10,000   10,000   10,000