07/06/2024  22:10:00 Chg. -0.04 Volume Bid01:59:59 Ask01:59:59 Market Capitalization Dividend Y. P/E Ratio
14.16USD -0.28% 1.7 mill.
Turnover: 19.75 mill.
14.00Bid Size: 200 14.61Ask Size: 100 2.4 bill.USD 2.97% 6.18

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
  1,609.2150   458.3190   450.0160   335.3400   375.2150
Intangible Assets
  3,239.5930   3,065.1070   3,013.4320   1,273.2690   1,526.0770
Long-Term Investments
  312.6080   288.7900   221.0600   137.1660   143.4650
Fixed Assets
  9,724.9900   7,732.5990   7,752.0370   4,323.0770   4,641.6200
Inventories
  38.8610   -   -   -   -
Accounts Receivable
  912.0040   556.3510   595.8930   406.8520   425.4040
Cash and Cash Equivalents
  118.4840   129.2000   76.9200   98.8010   135.8620
Current Assets
  1,480.4650   805.1590   790.6880   636.9230   635.2220
Total Assets
  11,205.4550   8,537.7580   8,542.7250   4,960   5,276.8420

 

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
  246.8600   87.7060   120.9110   52.9920   83.2260
Long-term debt
  4,488.0280   4,200.8160   4,042.7490   3,007.0470   2,944.4660
Liabilities to Banks
  0.0000   31   30.2000   15.2000   15.2000
Provisions
  1,215   1,179.9000   1,269.7000   638.8000   648.3000
Liabilities
  7,716.1820   6,081.0140   5,989.7200   3,964.9590   3,935.9180
Share Capital
  324.4190   324.4190   324.4190   324.4190   324.4190
Total Equity
  3,489.2730   2,456.7440   2,553.0050   995.0410   1,340.9240
Minority Interests
  234.3590   264.7730   327.8520   0.0000   0.0000
Total liabilities equity
  11,205.4550   8,537.7580   8,542.7250   4,960   5,276.8420

 

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
  6,008.1740   3,050.9450   3,341.1980   1,903.0260   2,207.2820
Depreciation (total)
  265.7240   205.0870   204.4900   76.6380   86.7870
Operating Result
  1,058.0310   913.1580   972.0740   545.9020   698.4760
Interest Income
  -273.2440   -273.6290   -232.0130   -210.2840   -192.0650
Income Before Taxes
  1,356.0600   622.9360   712.4520   310.7160   508.7070
Income Taxes
  225.6000   202.3140   216.9790   -137.2460   107.3670
Minority Interests Profit
  -68.2890   -63.1640   -51.3020   58.6980   0.0000
Net Income
  1,062.1710   459.5220   436.6970   273.7440   405.6650

 

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
  4.6900   2.0400   2.0200   1.2700   1.8800
Dividend per Share
  0.8000   0.6800   0.5600   0.4200   0.2800

 

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
  821.1990   613.1060   683.4290   386.2110   527.2090
Cash Flow from Investing Activities
  -1,662.1010   217.2760   -273.2760   174.8190   -374.4160
Cash Flow from Financing
  490.4640   -819.6660   -462.4330   -539.1490   -144.9720
Decrease / Increase in Cash
  -350.7190   10.7160   -52.2800   21.8810   7.8210
Employees
  11,465   10,020   10,121   5,283   5,336