2024-05-10  10:10:00 PM Chg. +4.34 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
53.53USD +8.82% 3.58 mill.
Turnover: 136.1 mill.
51.96Bid Size: 100 54.00Ask Size: 200 7.47 bill.USD 2.17% 14.95

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
  293.5650   263.8270   231.8880   212.0920   184.3670
Intangible Assets
  433.8850   409.3640   373.9810   342.4930   414.9760
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,635.4770   1,348.0690   1,249.2360   1,306.5860   2,025.3110
Inventories
  -   -   -   -   -
Accounts Receivable
  153.1160   162.7750   146.7740   138.9650   133.1970
Cash and Cash Equivalents
  896.8010   1,011.3310   1,544.9440   1,572.1500   2,661.9140
Current Assets
  1,222.2980   1,346.0390   1,891.7130   1,993.3590   3,086.7360
Total Assets
  2,857.7750   2,694.1080   3,140.9490   3,299.9450   5,112.0470

 

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
  259.5860   217.0280   251.9750   249.5250   203.1030
Long-term debt
  1,501.9250   1,493.0170   1,494.6090   1,492.6290   2,845.8730
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  2,834.6720   2,754.9910   2,747.2380   2,758.4180   5,041.0060
Share Capital
  2.6020   2.4620   2.4620   2.3830   2.2820
Total Equity
  23.1030   -60.8830   393.7110   541.5270   71.0410
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,857.7750   2,694.1080   3,140.9490   3,299.9450   5,112.0470

 

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
  3,038.1530   3,036.3140   3,159.9310   3,094.8810   2,639.7200
Depreciation (total)
  173.5980   182.1680   183.2950   166.6950   169.5360
Operating Result
  -   -   -   -   -
Interest Income
  -68.9620   -92.9510   -89.3720   -87.0510   -96.0940
Income Before Taxes
  569.4790   629.2870   668.7320   545.1600   -3.4000
Income Taxes
  185.9260   208.3700   41.8230   99.9040   -9.5300
Minority Interests Profit
  -   -   -   -   -
Net Income
  374.2670   419.9120   625.4170   422.5090   -7.5260

 

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
  1.5000   1.9200   2.9300   2.0500   -0.0400
Dividend per Share
  0.8000   0.8800   0.9600   1.0000   1.0400

 

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
  532.3940   550.0930   850.0030   606.5380   108.9610
Cash Flow from Investing Activities
  329.5150   99.3190   -112.0570   -155.1310   -470.2310
Cash Flow from Financing
  -1,961.7290   -530.4240   -190.6640   -403.6950   1,531.8480
Decrease / Increase in Cash
  -1,110.3890   114.5300   546.1390   44.0490   1,165.2930
Employees
  2,400   2,300   2,700   3,100   3,500