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

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
  163.8600   166.6360   183.5140   246.2620   283.7520
Intangible Assets
  1,576.5740   1,594.3950   1,776.5210   1,792.9580   1,562.5910
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,727.5770   2,784.2520   3,153.1350   3,315.1520   3,266.3890
Inventories
  -   -   -   -   -
Accounts Receivable
  674.6110   700.6550   775.8910   835.9770   857.1430
Cash and Cash Equivalents
  316.3210   481.3890   558.7830   554.8860   816.1700
Current Assets
  1,537.3380   1,696.3430   1,879.8500   1,963.4110   2,330.2970
Total Assets
  4,264.9150   4,480.5950   5,032.9850   5,278.5630   5,596.6860

 

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
  124.4410   88.6770   102.1970   107.0660   94.3060
Long-term debt
  2,549.5870   2,632.5450   3,125.5340   3,109.6480   3,057.4560
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  338   430.2000   372.8000   410.3000   388.1000
Liabilities
  4,273.5530   4,482.2390   4,869.0400   4,933.3550   4,905.1810
Share Capital
  .6210   .6240   .6270   .6330   .6390
Total Equity
  -8.6380   -1.6440   163.9450   345.2080   691.5050
Minority Interests
  30.6390   28.4380   29.0010   28.5280   25.7240
Total liabilities equity
  4,264.9150   4,480.5950   5,032.9850   5,278.5630   5,596.6860

 

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
  2,580.9350   2,755.6540   2,805.6910   2,971.9290   3,060.3210
Depreciation (total)
  83.0310   84.7780   94.6380   91.2810   101.0980
Operating Result
  709.1930   657.5560   722.3590   726.9090   625.2770
Interest Income
  -125.7080   -118.5680   -119.2970   -135.8130   -133.0910
Income Before Taxes
  582.7940   454.8250   640.3780   620.2730   486.1860
Income Taxes
  201.0900   164.8620   150.7410   156.3060   78.4700
Minority Interests Profit
  -14.9160   -19.4530   -18.3210   -17.7800   -27.2300
Net Income
  366.7880   270.5100   471.3160   446.1870   380.4860

 

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
  5.0600   3.7700   7.2600   7.6800   6.7700
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
  370.0390   514.3250   385.7290   606.5470   483.7480
Cash Flow from Investing Activities
  -116.7700   -174.5740   -130.6020   -260.1840   -89.7070
Cash Flow from Financing
  -127.2790   -153.8640   -204.2100   -314.6070   -131.1260
Decrease / Increase in Cash
  125.9900   185.8870   50.9170   31.7560   262.9150
Employees
  2,506   2,175   2,205   2,234   2,114