2024-04-19  9:59:59 PM Chg. +0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
19.25USD +1.34% 102,100
Turnover: 1.96 mill.
-Bid Size: - -Ask Size: - 3.96 bill.USD 5.19% 19.64

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,227.9440   1,192.3390   1,263.0590   1,213.2360   977
Intangible Assets
  1,339.5870   1,322.5310   1,321.5850   1,294.1530   1,247.2120
Long-Term Investments
  58.3690   56.9810   56.0020   47.6600   45.9490
Fixed Assets
  3,492.1510   3,486.7820   3,692.5850   3,626.3170   4,440.4820
Inventories
  4.3120   2.8510   3.1560   3.6870   3.8910
Accounts Receivable
  104.8540   98.8250   114.3900   109.8050   117.4610
Cash and Cash Equivalents
  327.2160   198.2400   171.4470   431.4050   300.1950
Current Assets
  616.5690   452.5320   404.3530   665.7180   554.0470
Total Assets
  4,108.7200   3,939.3140   4,096.9380   4,292.0350   4,994.5290

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  53.6810   27.6350   22.7640   21.7410   22.7010
Long-term debt
  2,402.8230   2,487.6300   2,724.2300   2,752.7830   2,738.4080
Liabilities to Banks
  -   -   -   -   -
Provisions
  459.7000   446.5000   299.1000   269.2000   270.8000
Liabilities
  3,355.8060   3,411.5780   3,523.7350   3,643.5860   4,478.1700
Share Capital
  47.0420   47.0420   47.0420   47.0420   47.0420
Total Equity
  752.9140   527.7360   573.2030   648.4490   516.3590
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,108.7200   3,939.3140   4,096.9380   4,292.0350   4,994.5290

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,870.2970   1,435.4180   1,223.4080   1,589.9360   1,709.0020
Depreciation (total)
  145.0510   122.7040   125.6870   128.8790   131.6930
Operating Result
  274.4700   314.7800   214.7580   249.8920   262.5790
Interest Income
  -86.0670   -114.8020   -118.0590   -119.6180   -115.9710
Income Before Taxes
  234.1280   201.6900   101.0190   574.9160   171.4810
Income Taxes
  94.1490   72.0660   -93.0100   114.8010   34.5410
Minority Interests Profit
  -   -   -   -   -
Net Income
  161.1420   129.6240   194.0290   460.1150   136.9400

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  0.5000   0.4900   0.7900   1.9300   0.6000
Dividend per Share
  0.2250   0.2450   0.2800   0.3400   0.4200

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  212.4800   181.4080   251.6400   224.2280   288.9330
Cash Flow from Investing Activities
  35.3800   92.1070   -67.3110   362.9110   -54.9310
Cash Flow from Financing
  -175.7240   -404.5350   -217.0840   -305.7620   -365.2960
Decrease / Increase in Cash
  59.9400   -128.9760   -26.7930   273.6880   -127.8050
Employees
  21,200   12,100   12,100   12,500   13,300