5/31/2024  10:10:00 PM Chg. -0.05 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
7.31USD -0.68% 2.9 mill.
Turnover: 14.27 mill.
7.31Bid Size: 1,000 8.80Ask Size: 200 615.12 mill.USD - 10.01

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
  66.0480   83.6340   103.0680   123.5360   133.0370
Intangible Assets
  -   424.2190   668.5290   639.9280   588.3120
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,141.7430   4,019.4450   4,752.2720   5,240.0430   5,277.5020
Inventories
  -   -   -   -   -
Accounts Receivable
  352.1910   444.7370   495.2760   503.9990   542.2720
Cash and Cash Equivalents
  47.9280   51.5720   55.6980   60.2000   36.7450
Current Assets
  467.0520   527.7690   587.1280   627.2350   657.4090
Total Assets
  3,608.7950   4,547.2140   5,339.4000   5,867.2780   5,934.9110

 

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
  -   -   -   -   -
Long-term debt
  368   1,262.8200   1,683.6280   1,851.4230   1,974.2800
Liabilities to Banks
  368   343.5000   783.5000   1,110.5000   739.5000
Provisions
  185.7000   210.1000   246.8000   239.8000   161.8000
Liabilities
  1,343.2290   2,109.3680   2,578.6330   2,800.8240   2,847.0270
Share Capital
  .9600   .9370   .9370   .9370   .8780
Total Equity
  2,265.5660   2,437.8460   2,760.7670   3,066.4540   3,087.8840
Minority Interests
  .9470   .3180   0.0000   0.0000   -
Total liabilities equity
  3,608.7950   4,547.2140   5,339.4000   5,867.2780   5,934.9110

 

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
  2,438.9130   2,779.9960   3,183.1590   3,458.3120   3,647.1230
Depreciation (total)
  45.9900   64.2280   89.2640   102.8790   111.2810
Operating Result
  512.9990   557.8680   571.6870   480.0760   445.8480
Interest Income
  -8.8910   -23.1100   -63.0920   -74.5590   -88.7690
Income Before Taxes
  508.6160   539.7290   513.7990   410.4220   368.8390
Income Taxes
  191.4130   204.0380   189.2030   -90.0500   -100.2100
Minority Interests Profit
  .0780   .6290   .3180   0.0000   -
Net Income
  317.2810   336.3200   324.9140   320.3720   268.6290

 

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
  3.2200   3.6100   3.5200   3.4700   2.9500
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
  422.6410   368.7010   443.7780   511.3780   289.9250
Cash Flow from Investing Activities
  -503.6040   -848   -821.2170   -576.6130   -142.7690
Cash Flow from Financing
  97.7540   482.9430   381.5650   89.7370   -170.6110
Decrease / Increase in Cash
  16.7910   3.6440   4.1260   24.5020   -23.4550
Employees
  10,175   11,885   14,615   15,900   16,085