2024-04-19  10:10:00 PM Chg. +1.32 Volume Bid1:23:36 AM Ask1:23:36 AM Market Capitalization Dividend Y. P/E Ratio
69.67USD +1.93% 454,240
Turnover: 26.12 mill.
69.20Bid Size: 100 70.00Ask Size: 100 3.46 bill.USD - -

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
  9.5970   13.7440   15.5400   50.5950   52.5520
Intangible Assets
  1,394.8170   2,134.7000   2,322.7230   2,903.6130   2,780.9160
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,618.4780   2,467.6980   2,699.7780   3,576.9140   3,457.1350
Inventories
  65.5860   74   91.2630   115.6090   118.5470
Accounts Receivable
  65.0500   87.8580   95.2470   136.7420   140.8810
Cash and Cash Equivalents
  28.3310   21.3180   27.2300   41.8550   32.5480
Current Assets
  177.1850   201.7070   249.0130   334.4340   303.4770
Total Assets
  1,795.6630   2,669.4050   2,948.7910   3,911.3480   3,760.6120

 

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
  48.2860   46.1150   38.2960   70.2180   61.3900
Long-term debt
  934.4140   1,588.7110   1,625.3090   2,193.7320   1,992.9520
Liabilities to Banks
  -   -   -   -   -
Provisions
  222.8000   363.6000   478.3000   723.2000   452.2000
Liabilities
  1,232.3030   2,041.7810   2,204.4550   3,088.7990   2,582.0020
Share Capital
  .5200   .5250   .5300   .5330   .5340
Total Equity
  563.3600   627.6240   744.3360   822.5490   1,178.6100
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,795.6630   2,669.4050   2,948.7910   3,911.3480   3,760.6120

 

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
  601.8810   714.6230   806.2470   882.0600   1,041.1790
Depreciation (total)
  13.4860   17.7400   23.6760   -   -
Operating Result
  188.6160   207.5590   260.3150   205.6130   215.8660
Interest Income
  -.0600   -.0920   -.1620   -.2030   -.3880
Income Before Taxes
  101.7480   127.4580   157.1850   110.8500   107.0860
Income Taxes
  29.1330   49.1980   57.2780   41.4550   -232.4840
Minority Interests Profit
  -   -   -   -   -
Net Income
  72.6150   78.2600   99.9070   69.3950   339.5700

 

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
  1.4100   1.5000   1.8900   1.3100   6.4000
Dividend per Share
  -   -   -   -   -

 

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
  111.5820   156.2550   174.3500   147.7720   210.1100
Cash Flow from Investing Activities
  -57.9760   -805.2580   -222.9710   -694.5950   -11.5620
Cash Flow from Financing
  -41.1530   643.2650   54.0360   561.8570   -208.9550
Decrease / Increase in Cash
  12.6610   -7.0130   5.9120   14.6250   -9.3070
Employees
  155   187   259   530   530