11/13/2024  10:10:00 PM Chg. -0.60 Volume Bid1:28:57 AM Ask1:28:57 AM Market Capitalization Dividend Y. P/E Ratio
59.36USD -1.00% 1.27 mill.
Turnover: 58.3 mill.
59.01Bid Size: 100 59.77Ask Size: 100 8.14 bill.USD 2.16% 14.20

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
  263.8270   231.8880   212.0920   184.3670   148.4900
Intangible Assets
  409.3640   373.9810   342.4930   414.9760   360.1480
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,348.0690   1,249.2360   1,306.5860   2,025.3110   1,953.9220
Inventories
  -   -   -   -   -
Accounts Receivable
  162.7750   146.7740   138.9650   133.1970   197.8760
Cash and Cash Equivalents
  1,011.3310   1,544.9440   1,572.1500   2,661.9140   934.2510
Current Assets
  1,346.0390   1,891.7130   1,993.3590   3,086.7360   1,699.7240
Total Assets
  2,694.1080   3,140.9490   3,299.9450   5,112.0470   3,653.6460

 

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
  217.0280   251.9750   249.5250   203.1030   198.0840
Long-term debt
  1,493.0170   1,494.6090   1,492.6290   2,845.8730   1,490.0390
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  2,754.9910   2,747.2380   2,758.4180   5,041.0060   3,301.2450
Share Capital
  2.4620   2.4620   2.3830   2.2820   2.1670
Total Equity
  -60.8830   393.7110   541.5270   71.0410   352.4010
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,694.1080   3,140.9490   3,299.9450   5,112.0470   3,653.6460

 

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
  3,036.3140   3,159.9310   3,094.8810   2,639.7200   3,413.9870
Depreciation (total)
  182.1680   183.2950   166.6950   169.5360   156.8520
Operating Result
  -   -   -   -   -
Interest Income
  -92.9510   -89.3720   -87.0510   -96.0940   -106.8700
Income Before Taxes
  629.2870   668.7320   545.1600   -3.4000   668.7360
Income Taxes
  208.3700   41.8230   99.9040   -9.5300   78.5240
Minority Interests Profit
  -   -   -   -   -
Net Income
  419.9120   625.4170   422.5090   -7.5260   583.7910

 

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
  1.9200   2.9300   2.0500   -0.0400   3.1100
Dividend per Share
  0.8800   0.9600   1.0000   1.0400   1.0400

 

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
  550.0930   850.0030   606.5380   108.9610   625.9280
Cash Flow from Investing Activities
  99.3190   -112.0570   -155.1310   -470.2310   -45.5230
Cash Flow from Financing
  -530.4240   -190.6640   -403.6950   1,531.8480   -2,408.8230
Decrease / Increase in Cash
  114.5300   546.1390   44.0490   1,165.2930   -1,810.1000
Employees
  2,300   2,700   3,100   3,500   3,600