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

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  71.1000   133.8440   163.8600   166.6360   183.5140
Intangible Assets
  1,063.1000   1,550.7650   1,576.5740   1,594.3950   1,776.5210
Long-Term Investments
  2.1000   -   -   -   -
Fixed Assets
  1,332   2,647.5070   2,727.5770   2,784.2520   3,153.1350
Inventories
  0.0000   -   -   -   -
Accounts Receivable
  378.8000   587.1930   674.6110   700.6550   775.8910
Cash and Cash Equivalents
  522   201.3670   316.3210   481.3890   558.7830
Current Assets
  1,304.7000   1,329.0800   1,537.3380   1,696.3430   1,879.8500
Total Assets
  2,636.7000   3,976.5870   4,264.9150   4,480.5950   5,032.9850

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  48.1000   101.8660   124.4410   88.6770   102.1970
Long-term debt
  -   2,712.9520   2,549.5870   2,632.5450   3,125.5340
Liabilities to Banks
  0.0000   40   0.0000   0.0000   0.0000
Provisions
  227.6000   332.9000   338   430.2000   372.8000
Liabilities
  3,207.9000   4,328.4960   4,273.5530   4,482.2390   4,869.0400
Share Capital
  .7320   .6180   .6210   .6240   .6270
Total Equity
  -571.5000   -351.9090   -8.6380   -1.6440   163.9450
Minority Interests
  .3000   19.8460   30.6390   28.4380   29.0010
Total liabilities equity
  2,636.7000   3,976.5870   4,264.9150   4,480.5950   5,032.9850

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,591.9000   2,175.6410   2,580.9350   2,755.6540   2,805.6910
Depreciation (total)
  54.7000   69.0480   83.0310   84.7780   94.6380
Operating Result
  582.2000   546.3530   709.1930   657.5560   722.3590
Interest Income
  -115.1000   -128.8290   -125.7080   -118.5680   -119.2970
Income Before Taxes
  469   397.0280   582.7940   454.8250   640.3780
Income Taxes
  178.8000   129.1550   201.0900   164.8620   150.7410
Minority Interests Profit
  .6000   -3.6280   -14.9160   -19.4530   -18.3210
Net Income
  290.7000   260.7970   366.7880   270.5100   471.3160

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  4.0600   3.6200   5.0600   3.7700   7.2600
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -49.5000   375.7620   370.0390   514.3250   385.7290
Cash Flow from Investing Activities
  -26.1000   -1,223.2100   -116.7700   -174.5740   -130.6020
Cash Flow from Financing
  -20   574.8770   -127.2790   -153.8640   -204.2100
Decrease / Increase in Cash
  -95.6000   -272.5710   125.9900   185.8870   50.9170
Employees
  2,197   1,862   2,506   2,175   2,205