2024-05-10  10:10:00 PM Chg. -1.8600 Volume Bid11:06:51 PM Ask11:06:51 PM Market Capitalization Dividend Y. P/E Ratio
181.0600USD -1.02% 587,133
Turnover: 68.13 mill.
180.3200Bid Size: 100 181.5100Ask Size: 100 19.04 bill.USD 1.16% 25.29

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
  60.8000   78.8000   76.6000   47   82.6000
Intangible Assets
  8.6660   1,902.6000   1,720.2000   1,589.9000   1,729
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   4,831   4,637.3000   4,506.3000   4,949.7000
Inventories
  -   -   -   -   -
Accounts Receivable
  69.9020   217.3000   287.3000   234.7000   337.3000
Cash and Cash Equivalents
  97.2980   143.5000   275.1000   229.3000   245.4000
Current Assets
  235.0450   434.7000   683.7000   607.6000   1,566.8000
Total Assets
  476.6150   5,265.7000   5,321   5,113.9000   6,516.5000

 

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
  -   -   -   -   -
Long-term debt
  -   1,237.9000   915.6000   867.6000   1,135.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   488.2000   436.8000   399.7000   -
Liabilities
  158.6690   2,155.1000   2,080   1,758.3000   3,167.6000
Share Capital
  .9290   1.2000   1.2000   1.2000   1.2000
Total Equity
  317.9460   3,110.6000   3,241   3,355.6000   3,348.9000
Minority Interests
  12.6000   9.4000   9.4000   0.0000   0.0000
Total liabilities equity
  476.6150   5,265.7000   5,321   5,113.9000   6,516.5000

 

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
  669.9300   2,229.1000   2,768.8000   2,496.1000   3,427.1000
Depreciation (total)
  44.3770   192.2000   204   176.6000   158.5000
Operating Result
  298.2000   371.9000   599.4000   537.2000   662.2000
Interest Income
  -5.7470   -41.3000   -38.2000   -35.9000   -37.6000
Income Before Taxes
  306.6040   334.4000   571.2000   501.4000   660.4000
Income Taxes
  120.8840   -66.2000   146   130.6000   192.2000
Minority Interests Profit
  1.1000   1.1000   1.3000   4.1000   0.0000
Net Income
  184.9450   396.7000   422.1000   372.7000   467

 

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
  2.2700   3.7000   3.7800   3.3500   4.2800
Dividend per Share
  0.9600   1.0400   1.1600   1.3400   1.5600

 

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
  229.5630   374.4000   534.7000   632.8000   1,458.8000
Cash Flow from Investing Activities
  -84.3860   -1,436.5000   -25.6000   -15.9000   -430.5000
Cash Flow from Financing
  -150.1320   1,099.7000   -371.6000   -662.9000   -201.7000
Decrease / Increase in Cash
  -   46.2000   131.6000   -45.8000   828.2000
Employees
  553   889   842   823   -