2024-11-12  8:21:13 PM Chg. -0.53 Volume Bid8:21:29 PM Ask8:21:39 PM Market Capitalization Dividend Y. P/E Ratio
26.92USD -1.93% 98,647
Turnover: 1.77 mill.
26.91Bid Size: 2 26.96Ask Size: 1 9.15 bill.USD 3.68% 8.17

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
  1,415.4010   1,398.6930   1,462.7660   1,512.8650   1,626
Intangible Assets
  2,593.3460   2,544.8010   2,522.8460   2,501.3610   3,467
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,484.7730   7,360.9460   7,858.4730   7,694.5030   10,146
Inventories
  22.2950   20.3630   20.1990   22.1980   11
Accounts Receivable
  234.7820   223.0290   241.7270   232.9860   670
Cash and Cash Equivalents
  111.8380   213.9390   69.0220   54.4310   106
Current Assets
  561.8890   642.6490   470.9010   478.2330   1,003
Total Assets
  8,046.6620   8,003.5950   8,329.3740   8,172.7360   11,149

 

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
  -   -   -   -   -
Long-term debt
  5,443.6140   5,842.7640   6,741.2430   6,884.5360   7,842
Liabilities to Banks
  -   -   -   -   -
Provisions
  6.7000   6.4000   8.2000   47.3000   70
Liabilities
  8,213.1530   8,795.6100   9,853.2480   9,989.6570   11,885
Share Capital
  .5153   .4745   .4530   .4346   .4000
Total Equity
  -166.4910   -792.0150   -1,523.8740   -1,816.9210   -736
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,046.6620   8,003.5950   8,329.3740   8,172.7360   11,149

 

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
  4,570.0580   5,017.2200   5,425.1290   5,770.6920   7,794
Depreciation (total)
  272.2140   268.9790   298.6020   300.7200   468
Operating Result
  1,178.6880   1,432.1290   1,640.8640   1,726.9480   1,647
Interest Income
  -299.1030   -331.2250   -345.8200   -350.0730   -390
Income Before Taxes
  891.9640   1,091.6600   1,264.2090   1,420.5740   1,197
Income Taxes
  -382.2400   -345.7270   -616.3010   -244.6810   -283
Minority Interests Profit
  -   -   -   -   -
Net Income
  509.7240   745.9330   647.9080   1,175.8930   914

 

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
  0.9000   1.5000   1.4000   2.6000   2.0000
Dividend per Share
  -   0.1000   0.4100   0.4510   0.4961

 

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
  1,244.0510   1,719.2370   1,855.5890   1,880.4180   2,017
Cash Flow from Investing Activities
  -138.8580   -210.1240   -1,146.8120   -379.2760   -3
Cash Flow from Financing
  -1,141.0790   -1,407.0120   -853.6940   -1,515.1460   -1,959
Decrease / Increase in Cash
  -35.8860   102.1010   -144.9170   -14.0040   55
Employees
  2,323   2,402   2,575   2,699   4,534