2024-05-14  9:59:53 PM Chg. +0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
18.64USD +1.47% 92,602
Turnover: 1.72 mill.
-Bid Size: - -Ask Size: - 3.82 bill.USD 5.37% 19.01

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
  1,271.2380   1,227.9440   1,192.3390   1,263.0590   1,213.2360
Intangible Assets
  1,351.3650   1,339.5870   1,322.5310   1,321.5850   1,294.1530
Long-Term Investments
  74.0540   58.3690   56.9810   56.0020   47.6600
Fixed Assets
  3,583.7400   3,492.1510   3,486.7820   3,692.5850   3,626.3170
Inventories
  8.8070   4.3120   2.8510   3.1560   3.6870
Accounts Receivable
  73.3580   104.8540   98.8250   114.3900   109.8050
Cash and Cash Equivalents
  267.2760   327.2160   198.2400   171.4470   431.4050
Current Assets
  562.1020   616.5690   452.5320   404.3530   665.7180
Total Assets
  4,145.8420   4,108.7200   3,939.3140   4,096.9380   4,292.0350

 

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
  80.4630   53.6810   27.6350   22.7640   21.7410
Long-term debt
  1,394.3660   2,402.8230   2,487.6300   2,724.2300   2,752.7830
Liabilities to Banks
  -   -   -   -   -
Provisions
  493.8000   459.7000   446.5000   299.1000   269.2000
Liabilities
  2,428.2660   3,355.8060   3,411.5780   3,523.7350   3,643.5860
Share Capital
  47.0420   47.0420   47.0420   47.0420   47.0420
Total Equity
  1,717.5760   752.9140   527.7360   573.2030   648.4490
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,145.8420   4,108.7200   3,939.3140   4,096.9380   4,292.0350

 

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
  2,061.0630   1,870.2970   1,435.4180   1,223.4080   1,589.9360
Depreciation (total)
  159.3530   145.0510   122.7040   125.6870   128.8790
Operating Result
  251.5080   274.4700   314.7800   214.7580   249.8920
Interest Income
  -52.1920   -86.0670   -114.8020   -118.0590   -119.6180
Income Before Taxes
  201.2690   234.1280   201.6900   101.0190   574.9160
Income Taxes
  79.8350   94.1490   72.0660   -93.0100   114.8010
Minority Interests Profit
  -   -   -   -   -
Net Income
  121.4340   161.1420   129.6240   194.0290   460.1150

 

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
  0.3300   0.5000   0.4900   0.7900   1.9300
Dividend per Share
  0.2050   0.2250   0.2450   0.2800   0.3400

 

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
  254.7760   212.4800   181.4080   251.6400   224.2280
Cash Flow from Investing Activities
  -187.8120   35.3800   92.1070   -67.3110   362.9110
Cash Flow from Financing
  -374.5620   -175.7240   -404.5350   -217.0840   -305.7620
Decrease / Increase in Cash
  -312.8760   59.9400   -128.9760   -26.7930   273.6880
Employees
  31,200   21,200   12,100   12,100   12,500