2024-04-23  6:09:12 PM Chg. +0.72 Volume Bid2024-04-23 Ask2024-04-23 Market Capitalization Dividend Y. P/E Ratio
48.87USD +1.50% 648,712
Turnover: 24.71 mill.
48.86Bid Size: 200 48.88Ask Size: 200 8.24 bill.USD 0.50% 26.69

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
  803.6000   802.9000   2,384.2000   2,612.8000   2,850.7000
Intangible Assets
  3.1000   2.6000   1,440.9000   1,420.9000   1,379.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  131.9000   142.2000   583.2000   616.8000   531.2000
Cash and Cash Equivalents
  8.7000   8   150.3000   129.4000   201
Current Assets
  244.1000   190.2000   923.2000   907.2000   890
Total Assets
  1,120.2000   1,078.5000   7,683.4000   7,911.9000   8,281.7000

 

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
  14.8000   18   119.9000   117.9000   99.2000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  195.8000   194.7000   865.2000   891   946.9000
Liabilities
  379.9000   289.8000   2,443.1000   2,449.2000   2,613.4000
Share Capital
  .8100   .8020   1.7800   1.7280   1.7070
Total Equity
  740.4000   788.7000   5,240.4000   5,462.7000   5,668.3000
Minority Interests
  2   2.3000   2.6000   1.8000   2.1000
Total liabilities equity
  1,120.2000   1,078.5000   7,683.4000   7,911.9000   8,281.7000

 

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
  1,183   1,118   2,425.5000   5,344.1000   4,844
Depreciation (total)
  111   116.2000   223.9000   430.1000   463
Operating Result
  178   148.5000   200.6000   569   427.4000
Interest Income
  -.5000   -.6000   -7.5000   -27   -25.6000
Income Before Taxes
  186.5000   152.8000   193.7000   552   414
Income Taxes
  68   57.6000   -291.7000   131.4000   103.8000
Minority Interests Profit
  -1.7000   -1.4000   -1.1000   -1.4000   -1
Net Income
  116.7000   93.9000   484.3000   419.3000   309.2000

 

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
  1.4300   1.1700   4.3800   2.3700   1.8000
Dividend per Share
  0.2400   0.2400   0.2400   0.2400   0.2400

 

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
  205.8000   243.4000   318.6000   882   839.6000
Cash Flow from Investing Activities
  -138.3000   -101   -273.9000   -647.3000   -583.7000
Cash Flow from Financing
  -75.8000   -143   24   -255.4000   -184.6000
Decrease / Increase in Cash
  -8.4000   -.7000   68.6000   -20.8000   71.3000
Employees
  6,196   5,971   25,400   22,800   23,800