-  - 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
  248.1230   337.4120   636.2680   680.2000   673.5000
Intangible Assets
  95.7540   130.9730   118.1230   116.6000   92.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  486.4060   604.1130   964.4490   1,047.2000   1,084.3000
Inventories
  36.7260   41.9790   48.0850   51.2000   59
Accounts Receivable
  171.2560   207.2920   214.2210   226.6000   233.1000
Cash and Cash Equivalents
  3.9250   75.7740   22.5810   20   40.6000
Current Assets
  226.4960   341.2890   311.6850   324.1000   349
Total Assets
  712.9020   945.4020   1,276.1340   1,371.3000   1,433.3000

 

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
  80.4190   110.6940   117.0700   125.8000   136.4000
Long-term debt
  272.3630   432.6440   667.3850   683.3000   654.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   7.6000   4.8000   43.1000   54.8000
Liabilities
  547.9810   756.5730   973.9920   1,034.1000   1,063.7000
Share Capital
  .0160   .0170   .0180   .0166   .0167
Total Equity
  164.9210   188.8290   302.1420   337.2000   369.6000
Minority Interests
  -   -   21.6910   24.8000   26.2000
Total liabilities equity
  712.9020   945.4020   1,276.1340   1,371.3000   1,433.3000

 

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
  974.7170   1,168.1600   1,336.0390   1,506.4000   1,478.7000
Depreciation (total)
  43.5700   54.8520   67.7980   91.8000   93.2000
Operating Result
  73.8660   87.1420   78.9480   89.9000   65.2000
Interest Income
  -21.7340   -27.7090   41.9570   46.4000   46.1000
Income Before Taxes
  -4.3150   30.7290   38.7020   48.1000   28.6000
Income Taxes
  -30.1350   21.1510   12.4360   16.8000   12.3000
Minority Interests Profit
  -   -   -.1240   -1.3000   -1.4000
Net Income
  25.5000   8.8610   25.5120   30   14.9000

 

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
  1.8100   0.5900   1.6000   1.8200   0.9100
Dividend per Share
  -   -   -   -   -

 

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
  104.2610   112.1240   94.8270   122.8000   138.8000
Cash Flow from Investing Activities
  -157.8350   -162.6950   -334.2940   -91.7000   -33.8000
Cash Flow from Financing
  27.2970   122.4200   186.3020   -33.4000   -84.2000
Decrease / Increase in Cash
  -26.2770   71.8490   -53.1930   -2.6000   20.6000
Employees
  603   643   675   740   712