2024-04-25  4:45:15 PM Chg. -0.16 Volume Bid4:45:16 PM Ask4:45:16 PM Market Capitalization Dividend Y. P/E Ratio
13.66USD -1.12% 127,956
Turnover: 1.42 mill.
13.65Bid Size: 700 13.66Ask Size: 400 2.41 bill.USD 3.07% 5.97

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  485.7210   470.3590   467.1950   457.0530   452.1800
Intangible Assets
  2,561.6140   2,503.6440   2,441.4880   2,381.6060   2,328.9720
Long-Term Investments
  145.2690   136.2190   152.5080   126.4940   113.5210
Fixed Assets
  6,246.6520   6,176.1050   6,130.0570   6,025.1880   5,949.7390
Inventories
  -   -   -   -   -
Accounts Receivable
  581.7650   550.7550   642.2800   658.3180   624.4450
Cash and Cash Equivalents
  29.4040   40.9680   56.9890   551.6810   361.0360
Current Assets
  707.3240   672.5940   787.5890   1,303.7080   1,050.3180
Total Assets
  6,953.9760   6,848.6990   6,917.6460   7,328.8960   7,000.0570

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  51.8940   58.0490   72.9960   76.2120   114.9500
Long-term debt
  4,179.2450   3,553.2200   3,231.9700   3,069.3160   3,072.8010
Liabilities to Banks
  15.2000   0.0000   0.0000   -   -
Provisions
  806.4000   832.3000   839.1000   -   -
Liabilities
  5,363.5990   4,790.6040   4,397.7400   4,257.1740   4,295.1850
Share Capital
  324.4190   324.4190   324.4190   324.4190   324.4190
Total Equity
  1,590.3770   2,058.0950   2,519.9060   3,071.7220   2,704.8720
Minority Interests
  0.0000   14.9330   16.1290   17.4180   18.8120
Total liabilities equity
  6,953.9760   6,848.6990   6,917.6460   7,328.8960   7,000.0570

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,299.4970   2,937.7800   2,991.0930   3,279.2450   2,910.9300
Depreciation (total)
  110.6290   134.5700   127.8520   121.0770   113.2360
Operating Result
  559.0180   870.9820   802.2160   990.6320   733.5450
Interest Income
  -205.4700   -210.2940   -185.6500   -174.0220   -172.9040
Income Before Taxes
  375.6570   637.0560   613.6780   833.5680   606.5460
Income Taxes
  89.4220   154.2930   135.4810   202.3700   130.1990
Minority Interests Profit
  0.0000   .0150   -1.2420   -.7290   .3770
Net Income
  286.2350   482.7780   476.9550   630.4690   476.7240

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.3200   2.2000   2.1500   2.8200   2.2900
Dividend per Share
  0.2800   0.2800   0.3600   0.3800   0.4200

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  297.4730   805.1360   501.6120   812.1510   587.2490
Cash Flow from Investing Activities
  -1,563.4700   -59.5210   -69.2560   -51.2320   -27.9890
Cash Flow from Financing
  1,159.5390   -734.0510   -416.3350   -266.2270   -749.9050
Decrease / Increase in Cash
  -106.4580   11.5640   16.0210   494.6920   -190.6450
Employees
  6,883   6,430   6,200   -   -