2024-04-25  6:42:20 PM Chg. -0.07 Volume Bid6:44:30 PM Ask6:44:30 PM Market Capitalization Dividend Y. P/E Ratio
19.76USD -0.35% 21,920
Turnover: 432,538.17
19.76Bid Size: 310 19.78Ask Size: 269 4.06 bill.USD 5.07% 20.14

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
  1,192.3390   1,263.0590   1,213.2360   977   915.8890
Intangible Assets
  1,322.5310   1,321.5850   1,294.1530   1,247.2120   1,224.9600
Long-Term Investments
  56.9810   56.0020   47.6600   45.9490   44.5740
Fixed Assets
  3,486.7820   3,692.5850   3,626.3170   4,440.4820   4,352.3830
Inventories
  2.8510   3.1560   3.6870   3.8910   4.7320
Accounts Receivable
  98.8250   114.3900   109.8050   117.4610   109.8910
Cash and Cash Equivalents
  198.2400   171.4470   431.4050   300.1950   306.9890
Current Assets
  452.5320   404.3530   665.7180   554.0470   687.6230
Total Assets
  3,939.3140   4,096.9380   4,292.0350   4,994.5290   5,040.0060

 

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
  27.6350   22.7640   21.7410   22.7010   31.0630
Long-term debt
  2,487.6300   2,724.2300   2,752.7830   2,738.4080   2,724.2390
Liabilities to Banks
  -   -   -   -   -
Provisions
  446.5000   299.1000   269.2000   270.8000   280.8000
Liabilities
  3,411.5780   3,523.7350   3,643.5860   4,478.1700   4,490.4100
Share Capital
  47.0420   47.0420   47.0420   47.0420   47.0420
Total Equity
  527.7360   573.2030   648.4490   516.3590   549.5960
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,939.3140   4,096.9380   4,292.0350   4,994.5290   5,040.0060

 

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
  1,435.4180   1,223.4080   1,589.9360   1,709.0020   1,733.8250
Depreciation (total)
  122.7040   125.6870   128.8790   131.6930   132.7750
Operating Result
  314.7800   214.7580   249.8920   262.5790   269.3080
Interest Income
  -114.8020   -118.0590   -119.6180   -115.9710   -117.7370
Income Before Taxes
  201.6900   101.0190   574.9160   171.4810   152.7950
Income Taxes
  72.0660   -93.0100   114.8010   34.5410   34.9630
Minority Interests Profit
  -   -   -   -   -
Net Income
  129.6240   194.0290   460.1150   136.9400   117.8320

 

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
  0.4900   0.7900   1.9300   0.6000   0.5300
Dividend per Share
  0.2450   0.2800   0.3400   0.4200   0.2900

 

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
  181.4080   251.6400   224.2280   288.9330   284.3610
Cash Flow from Investing Activities
  92.1070   -67.3110   362.9110   -54.9310   -68.2500
Cash Flow from Financing
  -404.5350   -217.0840   -305.7620   -365.2960   -157.9070
Decrease / Increase in Cash
  -128.9760   -26.7930   273.6880   -127.8050   59.5340
Employees
  12,100   12,100   12,500   13,300   14,000