2024-04-25  9:59:46 PM Chg. -0.87 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
34.14USD -2.49% 30,344
Turnover: 1.04 mill.
-Bid Size: - -Ask Size: - 2.88 bill.USD 3.25% 10.04

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
  38.6380   35.7430   39.2800   37.6700   53.2290
Intangible Assets
  6.0400   4.5950   3.5700   2.9970   339.6390
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  798.4640   791.3750   795.3470   794.1360   1,239.5820
Inventories
  -   -   -   -   -
Accounts Receivable
  27.9650   33.5240   44.8040   53.4820   60.0940
Cash and Cash Equivalents
  115.2670   172.6280   104.8390   316.2640   156.8320
Current Assets
  342.0550   395.8280   359.7600   437.2740   304.1010
Total Assets
  1,140.5190   1,187.2030   1,155.1070   1,231.4100   1,543.6830

 

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
  -   -   -   -   -
Long-term debt
  216.7500   191.2500   165.7500   170   135
Liabilities to Banks
  25.5000   25.5000   25.5000   0.0000   0.0000
Provisions
  140.8000   158.9000   176.7000   117.6000   148.2000
Liabilities
  530.8670   538.2310   559.3230   470.1950   686.5620
Share Capital
  270.8310   298.3900   320.7930   343.1890   367.0630
Total Equity
  609.6520   648.9720   595.7840   761.2150   857.1210
Minority Interests
  .1580   1.1560   32.3200   30.1630   182.5130
Total liabilities equity
  1,140.5190   1,187.2030   1,155.1070   1,231.4100   1,543.6830

 

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
  865.3210   931.6650   1,150.6270   1,110.1600   1,135.6770
Depreciation (total)
  10.7040   9.5350   -   -   -
Operating Result
  237.9490   279.4460   335.6830   341.5080   330.2800
Interest Income
  -9.6110   -4.2990   -4.1730   -4.7720   -5.8850
Income Before Taxes
  239.3520   274.9060   340.9340   352.0020   296.1740
Income Taxes
  89.5300   102.9200   119.4200   57.1010   73.8750
Minority Interests Profit
  .5860   2.1790   12.5950   3.5600   2.0020
Net Income
  149.2360   169.8070   208.9190   291.3410   220.2970

 

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
  1.4200   1.6200   2.0300   2.8700   2.1800
Dividend per Share
  1.0000   1.0000   2.0000   1.0000   1.0600

 

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
  192.4820   233.1840   252.7710   270.3770   206.2820
Cash Flow from Investing Activities
  -16.4180   -5.7310   -8.1940   117.9690   -174.4390
Cash Flow from Financing
  -165.2400   -170.0920   -312.3660   -176.9210   -186.1150
Decrease / Increase in Cash
  10.8240   57.3610   -67.7890   211.4250   -159.3830
Employees
  1,435   1,443   1,463   1,441   1,878