2024-06-10  10:10:00 PM Chg. -0.28 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
28.14USD -0.99% 439,979
Turnover: 8.34 mill.
27.00Bid Size: 200 28.90Ask Size: 100 1.94 bill.USD 4.26% 22.51

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  848.5000   755.6000   751.7000   476.1000   486.1000
Intangible Assets
  1,853.7000   1,835.5000   1,847.3000   1,408.5000   1,385.1000
Long-Term Investments
  0.0000   0.0000   -   0.0000   0.0000
Fixed Assets
  -   -   4,199.1000   3,355.1000   3,319.5000
Inventories
  672.4000   616.3000   616.9000   332.8000   309.2000
Accounts Receivable
  676.7000   480.6000   495   279.8000   260.7000
Cash and Cash Equivalents
  718.5000   998.3000   1,129   712.1000   738.9000
Current Assets
  2,522.6000   2,568.4000   2,729.6000   1,636.6000   1,452
Total Assets
  6,731.2000   6,717.4000   6,928.7000   4,991.7000   4,771.5000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  325.2000   340.4000   397.1000   236.9000   196.5000
Long-term debt
  -   -   1,768.9000   1,704   1,544.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,661.7000   4,263.8000   4,406.4000   3,127.6000   2,942.5000
Share Capital
  1.1000   .7000   -   -   -
Total Equity
  2,069.5000   2,453.6000   2,522.3000   1,864.1000   1,829
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,731.2000   6,717.4000   6,928.7000   4,991.7000   4,771.5000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  4,567.2000   4,466   4,447.7000   2,421.2000   2,362
Depreciation (total)
  -   -   -   115.3000   92.6000
Operating Result
  687.6000   708.7000   -   -   -
Interest Income
  -122.2000   -130.5000   122.6000   99.8000   71.8000
Income Before Taxes
  565.4000   567.9000   473.5000   -458.7000   219.9000
Income Taxes
  156.5000   160.9000   117.4000   -162.6000   41.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  408.9000   407   356.1000   -275.3000   178.7000

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  6.3000   6.5500   5.7400   -4.4400   3.0200
Dividend per Share
  0.4000   1.7000   2.0000   0.2500   1.0000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  631.6000   750   572   148.8000   176.4000
Cash Flow from Investing Activities
  -94.9000   -89.1000   -263.4000   -174.8000   -69.5000
Cash Flow from Financing
  -283.3000   -377.5000   -147.7000   -327.2000   -83
Decrease / Increase in Cash
  247.3000   279.8000   130.7000   -416.9000   26.8000
Employees
  -   -   -   5,100   4,800