2024-12-27  4:27:27 PM Chg. -2.25 Volume Bid- Ask4:27:34 PM Market Capitalization Dividend Y. P/E Ratio
228.96USD -0.97% 1,932
Turnover: 444,159.28
-Bid Size: - 229.89Ask Size: 100 12.41 bill.USD - 32.93

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
  1,611.8000   1,587.4000   1,561.9780   1,588.1510   1,525.2980
Intangible Assets
  498.7000   469.1280   441.8750   419.0660   386.6200
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,589.0490   2,552.5140   2,536.1630   2,707.9960   2,605.7980
Inventories
  -   -   -   -   220.4980
Accounts Receivable
  496.2260   528.9240   606.9520   644.7380   611.5340
Cash and Cash Equivalents
  306.9970   319.3990   226.5070   371.9910   519.1010
Current Assets
  1,092.8710   1,154.0560   1,202.1580   1,400.9080   1,525.7220
Total Assets
  3,681.9200   3,706.5700   3,738.3210   4,108.9040   4,131.5200

 

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
  229.5340   224.2310   276.4610   298.3750   195.8780
Long-term debt
  1,633.2720   1,625.5370   1,565.0210   1,554.1160   1,549.6410
Liabilities to Banks
  -   -   -   -   -
Provisions
  293.4000   223.3000   233.4000   277.3000   -
Liabilities
  2,597.6790   2,518.3680   2,568.5650   2,839.0910   2,789.9690
Share Capital
  .5730   .5650   .5580   .5580   .5480
Total Equity
  1,084.2410   1,188.2020   1,169.7560   1,269.8130   1,341.5510
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,681.9200   3,706.5700   3,738.3210   4,108.9040   4,131.5200

 

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
  2,755.2260   2,944.9780   3,300.3030   3,412.1900   3,144.0970
Depreciation (total)
  287.0020   288.4220   298.6250   300.7250   292.9150
Operating Result
  69.1620   127.7750   182.5740   229.4560   251.3360
Interest Income
  -   -   -   -   -73.1200
Income Before Taxes
  8.7160   58.6890   94.4820   148.2390   174.5500
Income Taxes
  48.5890   -42.0500   28.8460   50.4990   39.7130
Minority Interests Profit
  -   -   -   -   -
Net Income
  -39.8730   100.7390   65.6360   97.7400   134.8370

 

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
  -0.6900   1.7700   1.1700   1.7500   2.4300
Dividend per Share
  -   -   -   -   -

 

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
  259.6240   285.6980   373.2100   413.1920   430.5970
Cash Flow from Investing Activities
  -361.7770   -203.2670   -349.6590   -217.8560   -199.4600
Cash Flow from Financing
  220.2350   -72.7600   -110.9970   -53.4250   -88.9460
Decrease / Increase in Cash
  122.2890   12.4020   -92.8920   145.4840   147.1100
Employees
  12,400   12,700   14,200   14,400   -