2024-05-17  6:35:29 PM Chg. -0.13 Volume Bid6:35:37 PM Ask6:35:37 PM Market Capitalization Dividend Y. P/E Ratio
83.46USD -0.16% 126,691
Turnover: 6.76 mill.
83.42Bid Size: 100 83.50Ask Size: 400 13.87 bill.USD 1.05% 22.16

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  950   942.8000   538.6000   545.5000   272.6000
Intangible Assets
  1,608.1000   2,490.1000   1,631.8000   1,558.4000   276.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,761.1000   9,076.4000   8,862.8000   6,884.9000   2,767.1000
Inventories
  1,130.4000   1,174.3000   524.2000   581   387.5000
Accounts Receivable
  1,205.9000   1,167.7000   764   831.6000   488.2000
Cash and Cash Equivalents
  110.4000   126.3000   238.5000   113.3000   74.3000
Current Assets
  2,894.1000   2,780.6000   2,672   1,748.8000   1,039.4000
Total Assets
  10,655.2000   11,857   11,534.8000   8,633.7000   3,806.5000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  583.1000   578.8000   436.6000   495.7000   378.6000
Long-term debt
  2,997.4000   4,709.3000   4,278.4000   1,440.7000   787.6000
Liabilities to Banks
  6.7000   .7000   .8000   0.0000   0.0000
Provisions
  528.3000   844.2000   609.5000   394.8000   105.9000
Liabilities
  5,991.4000   7,848.2000   7,280.4000   3,595.9000   1,970.4000
Share Capital
  2   1.8000   1.8000   1.8000   1.7000
Total Equity
  4,663.8000   4,008.8000   4,254.4000   5,037.8000   1,836.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,655.2000   11,857   11,534.8000   8,633.7000   3,806.5000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  7,039   6,449   4,890   4,936.5000   2,965.1000
Depreciation (total)
  -   -   181   182.9000   84.6000
Operating Result
  851.9000   177.2000   700.7000   680.8000   436.7000
Interest Income
  -68.6000   -102.7000   -156.7000   -87.3000   -32.6000
Income Before Taxes
  784.3000   74.1000   561   489.2000   379.8000
Income Taxes
  177.3000   139.1000   109.4000   9.2000   58.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  214.9000   -76.4000   522.2000   666.5000   347.4000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  1.1300   -0.4200   2.8800   3.6700   1.9800
Dividend per Share
  1.1000   1.2800   1.3400   1.3800   1.0500

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,008.4000   739.3000   861.4000   620.2000   439.1000
Cash Flow from Investing Activities
  -128.3000   -1,965.5000   -121.8000   2,630.4000   -68.8000
Cash Flow from Financing
  -995.1000   1,286.3000   -600.1000   -3,432.6000   -407.9000
Decrease / Increase in Cash
  -145.6000   15.9000   112.2000   -125.2000   -12
Employees
  28,400   27,600   26,000   18,400   10,000