2024-04-25  9:59:59 PM Chg. -0.74 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
179.88USD -0.41% 111,739
Turnover: 20.18 mill.
-Bid Size: - -Ask Size: - 21.52 bill.USD - 86.97

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  67.1130   63.6000   80.6130   105.5310   101.4990
Intangible Assets
  310.3050   257.9080   200.2020   169.9490   237.5700
Long-Term Investments
  30.9210   31.9070   30.1150   29.5440   30.9700
Fixed Assets
  1,709.6640   1,693.8280   1,695.2380   1,881.9670   2,549.2910
Inventories
  -   -   -   -   -
Accounts Receivable
  161.3570   152.2990   129.2970   372.7430   415.2210
Cash and Cash Equivalents
  277.9350   280.0030   259.9460   269.5790   275.4580
Current Assets
  642.5890   666.5560   633.7840   782.6210   833.4470
Total Assets
  2,352.2530   2,360.3840   2,329.0220   2,664.5880   3,382.7380

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  18.0220   35.1600   53.4730   42.4420   24.9100
Long-term debt
  758.1250   712.4060   643.2680   669.1340   1,005.3140
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  13.8000   17.9000   5.6000   41.7000   12.4000
Liabilities
  1,509.5870   1,474.9480   1,454.4330   1,462.5900   1,944.4900
Share Capital
  1.1500   1.1530   1.1800   1.1490   1.1610
Total Equity
  842.6660   885.4360   874.5890   1,201.9980   1,438.2480
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,352.2530   2,360.3840   2,329.0220   2,664.5880   3,382.7380

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,140.5330   1,164.0390   1,241.8240   1,255.6310   1,458.4150
Depreciation (total)
  86.5540   86.7420   87.4080   77.8240   80.8170
Operating Result
  -37.0140   40.8980   73.2370   63.0420   210.8630
Interest Income
  -26.4450   -39.1510   -37.8540   .3050   .2710
Income Before Taxes
  -67.1920   -1.4060   28.6560   20.3000   134.7060
Income Taxes
  -12.7270   -7.6450   -23.3310   47.7600   4.0110
Minority Interests Profit
  -   -   -   -   -
Net Income
  -54.4650   6.2390   51.9870   -27.4600   130.6950

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  -0.4800   0.0500   0.4500   -0.2300   1.1300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  183.1680   134.5900   247.8110   285.1450   233.8080
Cash Flow from Investing Activities
  -237.1560   -16.1270   -49.2120   -150.0240   -525.9720
Cash Flow from Financing
  51.6990   -117.4610   -210.8460   -122.9600   297.4100
Decrease / Increase in Cash
  4.5180   2.0680   -20.0570   9.5960   5.2710
Employees
  5,800   6,041   6,110   6,055   6,243