-  - 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
  1,085.5000   1,129   1,844   1,780.8000   1,729.1000
Intangible Assets
  -   132.3000   168.1000   155.4000   148.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,311.1000   1,452   2,284.3000   2,250   2,209.5000
Inventories
  22.7000   44.3000   46.5000   44.6000   35.5000
Accounts Receivable
  178.6000   239.8000   342.8000   307.7000   369.6000
Cash and Cash Equivalents
  9.7000   17.8000   15.4000   11.6000   12.2000
Current Assets
  229.9000   710.4000   445.9000   403.8000   459.1000
Total Assets
  1,541   2,162.4000   2,730.2000   2,653.8000   2,668.6000

 

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
  105.9000   185.6000   331.9000   284.6000   299.2000
Long-term debt
  1,199.1000   1,729.3000   1,909.6000   1,901.3000   1,949.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   11.4000   11.7000   -
Liabilities
  1,662.7000   2,305.5000   2,805.2000   2,793.8000   2,859.7000
Share Capital
  -   -   -   -   -
Total Equity
  -121.7000   -143.1000   -75   -140   -191.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,541   2,162.4000   2,730.2000   2,653.8000   2,668.6000

 

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
  1,185.8000   1,288.5000   1,378.2000   1,536.7000   1,559.8000
Depreciation (total)
  182.2000   193   252   -   -
Operating Result
  93   38.1000   83.3000   73.1000   66
Interest Income
  75.7000   85.2000   131.5000   139.6000   134.2000
Income Before Taxes
  162.9000   66   -60.4000   -77.2000   -81.1000
Income Taxes
  61.1000   30.9000   9.4000   -10.6000   -25.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  91.7000   24.7000   -80.2000   -77   -66

 

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
  2.1800   0.5900   -1.7300   -1.5300   -1.3000
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

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
  173.2000   203.4000   214.7000   259.1000   206.1000
Cash Flow from Investing Activities
  -95.5000   -236.8000   -437.4000   -223.3000   -226.4000
Cash Flow from Financing
  -75.4000   420.2000   -158.1000   -39.6000   25.6000
Decrease / Increase in Cash
  2.3000   386.8000   -381.1000   -3.8000   5.6000
Employees
  3,400   3,500   4,300   4,400   -