2024-06-07  10:10:00 PM Chg. +0.61 Volume Bid12:26:38 AM Ask12:26:38 AM Market Capitalization Dividend Y. P/E Ratio
65.44USD +0.94% 193,545
Turnover: 7.05 mill.
64.98Bid Size: 100 65.73Ask Size: 100 3.27 bill.USD - -

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
  13.7440   15.5400   50.5950   52.5520   51.1760
Intangible Assets
  2,134.7000   2,322.7230   2,903.6130   2,780.9160   2,507.2100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,467.6980   2,699.7780   3,576.9140   3,457.1350   3,140.0980
Inventories
  74   91.2630   115.6090   118.5470   119.8800
Accounts Receivable
  87.8580   95.2470   136.7420   140.8810   148.7870
Cash and Cash Equivalents
  21.3180   27.2300   41.8550   32.5480   27.5300
Current Assets
  201.7070   249.0130   334.4340   303.4770   300.9380
Total Assets
  2,669.4050   2,948.7910   3,911.3480   3,760.6120   3,441.0360

 

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
  46.1150   38.2960   70.2180   61.3900   56.5600
Long-term debt
  1,588.7110   1,625.3090   2,193.7320   1,992.9520   1,798.5980
Liabilities to Banks
  -   -   -   -   -
Provisions
  363.6000   478.3000   723.2000   452.2000   409.4000
Liabilities
  2,041.7810   2,204.4550   3,088.7990   2,582.0020   2,345.2050
Share Capital
  .5250   .5300   .5330   .5340   .5360
Total Equity
  627.6240   744.3360   822.5490   1,178.6100   1,095.8310
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,669.4050   2,948.7910   3,911.3480   3,760.6120   3,441.0360

 

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
  714.6230   806.2470   882.0600   1,041.1790   975.7770
Depreciation (total)
  17.7400   23.6760   -   -   -
Operating Result
  207.5590   260.3150   205.6130   215.8660   67.5030
Interest Income
  -.0920   -.1620   -.2030   -.3880   -.2170
Income Before Taxes
  127.4580   157.1850   110.8500   107.0860   -38.0550
Income Taxes
  49.1980   57.2780   41.4550   -232.4840   -2.2550
Minority Interests Profit
  -   -   -   -   -
Net Income
  78.2600   99.9070   69.3950   339.5700   -35.8000

 

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
  1.5000   1.8900   1.3100   6.4000   -0.6900
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
  156.2550   174.3500   147.7720   210.1100   189.2840
Cash Flow from Investing Activities
  -805.2580   -222.9710   -694.5950   -11.5620   55.4320
Cash Flow from Financing
  643.2650   54.0360   561.8570   -208.9550   -249.3280
Decrease / Increase in Cash
  -7.0130   5.9120   14.6250   -9.3070   -5.0180
Employees
  187   259   530   530   520