07/06/2024  22:10:00 Chg. +0.23 Volume Bid10:05:03 Ask10:05:03 Market Capitalization Dividend Y. P/E Ratio
7.12USD +3.34% 2.67 mill.
Turnover: 17.11 mill.
6.70Bid Size: 500 11.32Ask Size: 100 599.13 mill.USD - 9.75

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
  83.6340   103.0680   123.5360   133.0370   94.4920
Intangible Assets
  424.2190   668.5290   639.9280   588.3120   274.4070
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,019.4450   4,752.2720   5,240.0430   5,277.5020   3,414.3940
Inventories
  -   -   -   -   -
Accounts Receivable
  444.7370   495.2760   503.9990   542.2720   498.8690
Cash and Cash Equivalents
  51.5720   55.6980   60.2000   36.7450   112.7670
Current Assets
  527.7690   587.1280   627.2350   657.4090   731.5070
Total Assets
  4,547.2140   5,339.4000   5,867.2780   5,934.9110   4,145.9010

 

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
  -   -   -   -   -
Long-term debt
  1,262.8200   1,683.6280   1,851.4230   1,974.2800   1,730.2950
Liabilities to Banks
  343.5000   783.5000   1,110.5000   739.5000   0.0000
Provisions
  210.1000   246.8000   239.8000   161.8000   64.5000
Liabilities
  2,109.3680   2,578.6330   2,800.8240   2,847.0270   2,646.9050
Share Capital
  .9370   .9370   .9370   .8780   .8420
Total Equity
  2,437.8460   2,760.7670   3,066.4540   3,087.8840   1,498.9960
Minority Interests
  .3180   0.0000   0.0000   -   -
Total liabilities equity
  4,547.2140   5,339.4000   5,867.2780   5,934.9110   4,145.9010

 

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
  2,779.9960   3,183.1590   3,458.3120   3,647.1230   3,513.5420
Depreciation (total)
  64.2280   89.2640   102.8790   111.2810   78.8600
Operating Result
  557.8680   571.6870   480.0760   445.8480   -1,136.0490
Interest Income
  -23.1100   -63.0920   -74.5590   -88.7690   -119.3810
Income Before Taxes
  539.7290   513.7990   410.4220   368.8390   -1,241.9800
Income Taxes
  204.0380   189.2030   -90.0500   -100.2100   91.8860
Minority Interests Profit
  .6290   .3180   0.0000   -   -
Net Income
  336.3200   324.9140   320.3720   268.6290   -1,497.7020

 

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
  3.6100   3.5200   3.4700   2.9500   -17.9400
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
  368.7010   443.7780   511.3780   289.9250   346.6370
Cash Flow from Investing Activities
  -848   -821.2170   -576.6130   -142.7690   102.4550
Cash Flow from Financing
  482.9430   381.5650   89.7370   -170.6110   -393.0700
Decrease / Increase in Cash
  3.6440   4.1260   24.5020   -23.4550   56.0220
Employees
  11,885   14,615   15,900   16,085   4,325