2024-06-07  9:59:09 PM Chg. -0.28 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
17.23USD -1.60% 11,936
Turnover: 205,654
-Bid Size: - -Ask Size: - 759.75 mill.USD - 3.51

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
  133.8440   163.8600   166.6360   183.5140   246.2620
Intangible Assets
  1,550.7650   1,576.5740   1,594.3950   1,776.5210   1,792.9580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,647.5070   2,727.5770   2,784.2520   3,153.1350   3,315.1520
Inventories
  -   -   -   -   -
Accounts Receivable
  587.1930   674.6110   700.6550   775.8910   835.9770
Cash and Cash Equivalents
  201.3670   316.3210   481.3890   558.7830   554.8860
Current Assets
  1,329.0800   1,537.3380   1,696.3430   1,879.8500   1,963.4110
Total Assets
  3,976.5870   4,264.9150   4,480.5950   5,032.9850   5,278.5630

 

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
  101.8660   124.4410   88.6770   102.1970   107.0660
Long-term debt
  2,712.9520   2,549.5870   2,632.5450   3,125.5340   3,109.6480
Liabilities to Banks
  40   0.0000   0.0000   0.0000   0.0000
Provisions
  332.9000   338   430.2000   372.8000   410.3000
Liabilities
  4,328.4960   4,273.5530   4,482.2390   4,869.0400   4,933.3550
Share Capital
  .6180   .6210   .6240   .6270   .6330
Total Equity
  -351.9090   -8.6380   -1.6440   163.9450   345.2080
Minority Interests
  19.8460   30.6390   28.4380   29.0010   28.5280
Total liabilities equity
  3,976.5870   4,264.9150   4,480.5950   5,032.9850   5,278.5630

 

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
  2,175.6410   2,580.9350   2,755.6540   2,805.6910   2,971.9290
Depreciation (total)
  69.0480   83.0310   84.7780   94.6380   91.2810
Operating Result
  546.3530   709.1930   657.5560   722.3590   726.9090
Interest Income
  -128.8290   -125.7080   -118.5680   -119.2970   -135.8130
Income Before Taxes
  397.0280   582.7940   454.8250   640.3780   620.2730
Income Taxes
  129.1550   201.0900   164.8620   150.7410   156.3060
Minority Interests Profit
  -3.6280   -14.9160   -19.4530   -18.3210   -17.7800
Net Income
  260.7970   366.7880   270.5100   471.3160   446.1870

 

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
  3.6200   5.0600   3.7700   7.2600   7.6800
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
  375.7620   370.0390   514.3250   385.7290   606.5470
Cash Flow from Investing Activities
  -1,223.2100   -116.7700   -174.5740   -130.6020   -260.1840
Cash Flow from Financing
  574.8770   -127.2790   -153.8640   -204.2100   -314.6070
Decrease / Increase in Cash
  -272.5710   125.9900   185.8870   50.9170   31.7560
Employees
  1,862   2,506   2,175   2,205   2,234