12/11/2024  18:53:01 Chg. -0.43 Volume Bid18:54:15 Ask18:54:15 Market Capitalization Dividend Y. P/E Ratio
8.30USD -4.93% 9,638
Turnover: 80,317.65
8.28Bid Size: 100 9.38Ask Size: 118 365.76 mill.USD - 1.69

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  183.5140   246.2620   283.7520   256.0450   225.7910
Intangible Assets
  1,776.5210   1,792.9580   1,562.5910   1,679.8030   2,131.2720
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,153.1350   3,315.1520   3,266.3890   3,307.5720   3,748.7600
Inventories
  -   -   -   -   -
Accounts Receivable
  775.8910   835.9770   857.1430   813.5870   815.4440
Cash and Cash Equivalents
  558.7830   554.8860   816.1700   888.5260   892.2210
Current Assets
  1,879.8500   1,963.4110   2,330.2970   1,938.7660   2,000.1860
Total Assets
  5,032.9850   5,278.5630   5,596.6860   5,246.3380   5,748.9460

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  102.1970   107.0660   94.3060   120.5300   173.2070
Long-term debt
  3,125.5340   3,109.6480   3,057.4560   2,802.1790   2,828.2400
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  372.8000   410.3000   388.1000   -   -
Liabilities
  4,869.0400   4,933.3550   4,905.1810   4,603.2370   4,846.2740
Share Capital
  .6270   .6330   .6390   .6460   .6550
Total Equity
  163.9450   345.2080   691.5050   643.1010   902.6720
Minority Interests
  29.0010   28.5280   25.7240   26.2960   51.5840
Total liabilities equity
  5,032.9850   5,278.5630   5,596.6860   5,246.3380   5,748.9460

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,805.6910   2,971.9290   3,060.3210   2,814.9560   3,077.6080
Depreciation (total)
  94.6380   91.2810   101.0980   104.6060   93.8810
Operating Result
  722.3590   726.9090   625.2770   442.6440   489.9220
Interest Income
  -119.2970   -135.8130   -133.0910   -108.5780   -118.8300
Income Before Taxes
  640.3780   620.2730   486.1860   402.3790   374.2320
Income Taxes
  150.7410   156.3060   78.4700   145.3910   94.3930
Minority Interests Profit
  -18.3210   -17.7800   -27.2300   -17.0090   -29.2430
Net Income
  471.3160   446.1870   380.4860   239.9790   250.5960

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  7.2600   7.6800   6.7700   4.7000   5.9200
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  385.7290   606.5470   483.7480   748.7360   143.4740
Cash Flow from Investing Activities
  -130.6020   -260.1840   -89.7070   -35.1630   -26.5820
Cash Flow from Financing
  -204.2100   -314.6070   -131.1260   -647.9980   -84.1030
Decrease / Increase in Cash
  50.9170   31.7560   262.9150   65.5750   32.7890
Employees
  2,205   2,234   2,114   -   -