11/11/2024  20:52:37 Chg. +3.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
263.25USD +1.16% 8,191
Turnover: 2.15 mill.
-Bid Size: - -Ask Size: - 14.17 bill.USD - 37.62

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
  1,532.4670   1,611.8000   1,587.4000   1,561.9780   1,588.1510
Intangible Assets
  506.8180   498.7000   469.1280   441.8750   419.0660
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,510.2320   2,589.0490   2,552.5140   2,536.1630   2,707.9960
Inventories
  -   -   -   -   -
Accounts Receivable
  496.0040   496.2260   528.9240   606.9520   644.7380
Cash and Cash Equivalents
  184.7080   306.9970   319.3990   226.5070   371.9910
Current Assets
  921.1960   1,092.8710   1,154.0560   1,202.1580   1,400.9080
Total Assets
  3,431.4280   3,681.9200   3,706.5700   3,738.3210   4,108.9040

 

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
  241.1830   229.5340   224.2310   276.4610   298.3750
Long-term debt
  1,382.5430   1,633.2720   1,625.5370   1,565.0210   1,554.1160
Liabilities to Banks
  -   -   -   -   -
Provisions
  267.6000   293.4000   223.3000   233.4000   277.3000
Liabilities
  2,335.1460   2,597.6790   2,518.3680   2,568.5650   2,839.0910
Share Capital
  .5760   .5730   .5650   .5580   .5580
Total Equity
  1,096.2820   1,084.2410   1,188.2020   1,169.7560   1,269.8130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,431.4280   3,681.9200   3,706.5700   3,738.3210   4,108.9040

 

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
  3,275.1370   2,755.2260   2,944.9780   3,300.3030   3,412.1900
Depreciation (total)
  274.1940   287.0020   288.4220   298.6250   300.7250
Operating Result
  187.5790   69.1620   127.7750   182.5740   229.4560
Interest Income
  -   -   -   -   -
Income Before Taxes
  109.6460   8.7160   58.6890   94.4820   148.2390
Income Taxes
  65.5440   48.5890   -42.0500   28.8460   50.4990
Minority Interests Profit
  -   -   -   -   -
Net Income
  44.1020   -39.8730   100.7390   65.6360   97.7400

 

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
  0.7600   -0.6900   1.7700   1.1700   1.7500
Dividend per Share
  -   -   -   -   -

 

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
  396.3830   259.6240   285.6980   373.2100   413.1920
Cash Flow from Investing Activities
  -350.6420   -361.7770   -203.2670   -349.6590   -217.8560
Cash Flow from Financing
  -90.1790   220.2350   -72.7600   -110.9970   -53.4250
Decrease / Increase in Cash
  -62.1710   122.2890   12.4020   -92.8920   145.4840
Employees
  12,900   12,400   12,700   14,200   14,400