-  - 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
  176.5240   248.1230   337.4120   636.2680   680.2000
Intangible Assets
  31.7200   95.7540   130.9730   118.1230   116.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  267.2510   486.4060   604.1130   964.4490   1,047.2000
Inventories
  31.7220   36.7260   41.9790   48.0850   51.2000
Accounts Receivable
  114.9020   171.2560   207.2920   214.2210   226.6000
Cash and Cash Equivalents
  30.2020   3.9250   75.7740   22.5810   20
Current Assets
  193.2770   226.4960   341.2890   311.6850   324.1000
Total Assets
  460.5280   712.9020   945.4020   1,276.1340   1,371.3000

 

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
  48.7050   80.4190   110.6940   117.0700   125.8000
Long-term debt
  215.3330   272.3630   432.6440   667.3850   683.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  6.4000   -   7.6000   4.8000   43.1000
Liabilities
  359.0480   547.9810   756.5730   973.9920   1,034.1000
Share Capital
  .0150   .0160   .0170   .0180   .0166
Total Equity
  101.4800   164.9210   188.8290   302.1420   337.2000
Minority Interests
  -   -   -   21.6910   24.8000
Total liabilities equity
  460.5280   712.9020   945.4020   1,276.1340   1,371.3000

 

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
  703.7140   974.7170   1,168.1600   1,336.0390   1,506.4000
Depreciation (total)
  23.8490   43.5700   54.8520   67.7980   91.8000
Operating Result
  45.3220   73.8660   87.1420   78.9480   89.9000
Interest Income
  20.4310   -21.7340   -27.7090   41.9570   46.4000
Income Before Taxes
  23.7310   -4.3150   30.7290   38.7020   48.1000
Income Taxes
  2.1560   -30.1350   21.1510   12.4360   16.8000
Minority Interests Profit
  -   -   -   -.1240   -1.3000
Net Income
  20.5820   25.5000   8.8610   25.5120   30

 

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
  1.5200   1.8100   0.5900   1.6000   1.8200
Dividend per Share
  -   -   -   -   -

 

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
  50.9150   104.2610   112.1240   94.8270   122.8000
Cash Flow from Investing Activities
  -118.4780   -157.8350   -162.6950   -334.2940   -91.7000
Cash Flow from Financing
  -14.9020   27.2970   122.4200   186.3020   -33.4000
Decrease / Increase in Cash
  -82.4650   -26.2770   71.8490   -53.1930   -2.6000
Employees
  490   603   643   675   740