2024-06-14  9:59:57 PM Chg. -0.69 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.76USD -0.31% 9,136
Turnover: 2.01 mill.
-Bid Size: - -Ask Size: - 11.92 bill.USD - 31.61

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  1,602.2000   1,558.8340   1,532.4670   1,611.8000   1,587.4000
Intangible Assets
  570   530.0800   506.8180   498.7000   469.1280
Long-Term Investments
  20.9000   -   -   -   -
Fixed Assets
  -   -   2,510.2320   2,589.0490   2,552.5140
Inventories
  152.1000   -   -   -   -
Accounts Receivable
  606   557.1310   496.0040   496.2260   528.9240
Cash and Cash Equivalents
  310.1000   246.8790   184.7080   306.9970   319.3990
Current Assets
  1,171.2000   1,126.4330   921.1960   1,092.8710   1,154.0560
Total Assets
  3,953.7000   3,704.2780   3,431.4280   3,681.9200   3,706.5700

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  316.5000   267.3290   241.1830   229.5340   224.2310
Long-term debt
  -   1,395   1,382.5430   1,633.2720   1,625.5370
Liabilities to Banks
  -   -   -   -   -
Provisions
  246.9000   290.2000   267.6000   293.4000   223.3000
Liabilities
  2,478   2,441.4070   2,335.1460   2,597.6790   2,518.3680
Share Capital
  .6070   .5890   .5760   .5730   .5650
Total Equity
  1,475.6000   1,262.8710   1,096.2820   1,084.2410   1,188.2020
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,953.7000   3,704.2780   3,431.4280   3,681.9200   3,706.5700

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  3,509.7000   3,401.6360   3,275.1370   2,755.2260   2,944.9780
Depreciation (total)
  264.4000   276.0830   274.1940   287.0020   288.4220
Operating Result
  220.6000   111.8100   187.5790   69.1620   127.7750
Interest Income
  -78.4000   -   -   -   -
Income Before Taxes
  143.9000   38.5220   109.6460   8.7160   58.6890
Income Taxes
  48.3000   66.8500   65.5440   48.5890   -42.0500
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  95.6000   -28.3280   44.1020   -39.8730   100.7390

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  1.5800   -0.4700   0.7600   -0.6900   1.7700
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  415.8000   297.3660   396.3830   259.6240   285.6980
Cash Flow from Investing Activities
  -345.2000   -258.2940   -350.6420   -361.7770   -203.2670
Cash Flow from Financing
  13.1000   -93.9450   -90.1790   220.2350   -72.7600
Decrease / Increase in Cash
  80.2000   -63.1940   -62.1710   122.2890   12.4020
Employees
  13,000   13,000   12,900   12,400   12,700