2024-05-01  10:00:00 PM Chg. +0.4300 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
11.0500USD +4.05% 389,080
Turnover: 3.23 mill.
11.0000Bid Size: 10,000 12.8500Ask Size: 600 481.36 mill.USD - 2.25

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  246.2620   283.7520   256.0450   225.7910   202.0340
Intangible Assets
  1,792.9580   1,562.5910   1,679.8030   2,131.2720   2,117.6150
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,315.1520   3,266.3890   3,307.5720   3,748.7600   3,683.9670
Inventories
  -   -   -   -   -
Accounts Receivable
  835.9770   857.1430   813.5870   815.4440   722.1850
Cash and Cash Equivalents
  554.8860   816.1700   888.5260   892.2210   930.0020
Current Assets
  1,963.4110   2,330.2970   1,938.7660   2,000.1860   1,949.8690
Total Assets
  5,278.5630   5,596.6860   5,246.3380   5,748.9460   5,633.8360

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  107.0660   94.3060   120.5300   173.2070   172.0090
Long-term debt
  3,109.6480   3,057.4560   2,802.1790   2,828.2400   2,797.7340
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  410.3000   388.1000   -   -   -
Liabilities
  4,933.3550   4,905.1810   4,603.2370   4,846.2740   4,780.0230
Share Capital
  .6330   .6390   .6460   .6550   .6610
Total Equity
  345.2080   691.5050   643.1010   902.6720   853.8130
Minority Interests
  28.5280   25.7240   26.2960   51.5840   46.8250
Total liabilities equity
  5,278.5630   5,596.6860   5,246.3380   5,748.9460   5,633.8360

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  2,971.9290   3,060.3210   2,814.9560   3,077.6080   3,096.5450
Depreciation (total)
  91.2810   101.0980   104.6060   93.8810   107.2270
Operating Result
  726.9090   625.2770   442.6440   489.9220   86.9160
Interest Income
  -135.8130   -133.0910   -108.5780   -118.8300   -120.4360
Income Before Taxes
  620.2730   486.1860   402.3790   374.2320   -29.9520
Income Taxes
  156.3060   78.4700   145.3910   94.3930   -40.9800
Minority Interests Profit
  -17.7800   -27.2300   -17.0090   -29.2430   -3.4340
Net Income
  446.1870   380.4860   239.9790   250.5960   7.5940

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  7.6800   6.7700   4.7000   5.9200   0.1800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  606.5470   483.7480   748.7360   143.4740   181.8340
Cash Flow from Investing Activities
  -260.1840   -89.7070   -35.1630   -26.5820   -39.3850
Cash Flow from Financing
  -314.6070   -131.1260   -647.9980   -84.1030   -97.1150
Decrease / Increase in Cash
  31.7560   262.9150   65.5750   32.7890   45.3340
Employees
  2,234   2,114   -   -   -