2024-05-01  5:32:18 PM Chg. +0.30 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
45.04USD +0.67% 2,555
Turnover: 114,779.81
-Bid Size: - -Ask Size: - 4.17 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
  460.4080   665.6020   723.8940   741   743.5000
Intangible Assets
  909.6450   1,842.5610   1,861.9730   1,791.5000   1,637.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,821.5060   6,315.6220   6,206.4430   6,174.9000   5,708.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  465.4730   614.4940   634.9020   624.1000   599.6000
Cash and Cash Equivalents
  22.2360   55.6340   44.1890   42.2000   34.3000
Current Assets
  580.2160   761.8280   773.6180   813.4000   747.3000
Total Assets
  4,401.7220   7,077.4500   6,980.0610   6,988.3000   6,455.5000

 

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
  114.5960   149.2020   152.8810   195.2000   225.8000
Long-term debt
  1,527.2460   3,052.6390   2,877.3150   2,615.3000   2,663.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  563.3000   805.6000   873.9000   959.2000   648.1000
Liabilities
  2,484.5370   4,329.6120   4,163.6750   4,079.7000   3,858.4000
Share Capital
  .8490   .8490   .8520   .9000   .9000
Total Equity
  1,917.1850   2,747.8380   2,816.3860   2,908.6000   2,597.1000
Minority Interests
  22.1730   17.9470   10.6490   12   9.7000
Total liabilities equity
  4,401.7220   7,077.4500   6,980.0610   6,988.3000   6,455.5000

 

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
  2,555.6010   2,985.9080   3,562.3420   3,580.7000   3,485.9000
Depreciation (total)
  48.1380   65.7700   164   -   -
Operating Result
  556.3360   487.6120   433.7750   -7.6000   -161.1000
Interest Income
  -66.0220   -77.2740   -97.7090   -93.7000   -106
Income Before Taxes
  487.5680   410.9070   328.1450   -107.9000   -275.4000
Income Taxes
  159.4220   142.8940   120.2460   -150.9000   29.8000
Minority Interests Profit
  1.6900   .9670   1.5400   .6000   .9000
Net Income
  326.4560   256.9400   178.2300   23.4000   -253.3000

 

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
  3.8400   3.0200   2.1000   0.2700   -2.9100
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
  448.5000   390.3280   547.2490   508.6000   165.7000
Cash Flow from Investing Activities
  -462.7740   -2,533.9040   -195.6060   -193   -147.5000
Cash Flow from Financing
  -30.0490   2,181.2080   -363.2550   -321.2000   -25.7000
Decrease / Increase in Cash
  -44.9310   33.3980   -11.4450   -2   -7.9000
Employees
  16,718   25,000   25,000   25,700   22,500