2024-06-07  10:10:00 PM Chg. -0.04 Volume Bid1:59:59 AM Ask1:59:59 AM 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

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
  1,669.6000   1,609.2150   458.3190   450.0160   335.3400
Intangible Assets
  1,477.2000   3,239.5930   3,065.1070   3,013.4320   1,273.2690
Long-Term Investments
  -   312.6080   288.7900   221.0600   137.1660
Fixed Assets
  -   9,724.9900   7,732.5990   7,752.0370   4,323.0770
Inventories
  50   38.8610   -   -   -
Accounts Receivable
  834.1000   912.0040   556.3510   595.8930   406.8520
Cash and Cash Equivalents
  469.2000   118.4840   129.2000   76.9200   98.8010
Current Assets
  1,923.5000   1,480.4650   805.1590   790.6880   636.9230
Total Assets
  9,240.7000   11,205.4550   8,537.7580   8,542.7250   4,960

 

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
  215.3000   246.8600   87.7060   120.9110   52.9920
Long-term debt
  -   4,488.0280   4,200.8160   4,042.7490   3,007.0470
Liabilities to Banks
  0.0000   0.0000   31   30.2000   15.2000
Provisions
  1,087.1000   1,215   1,179.9000   1,269.7000   638.8000
Liabilities
  6,547.6000   7,716.1820   6,081.0140   5,989.7200   3,964.9590
Share Capital
  324.4000   324.4190   324.4190   324.4190   324.4190
Total Equity
  2,693.1000   3,489.2730   2,456.7440   2,553.0050   995.0410
Minority Interests
  0.0000   234.3590   264.7730   327.8520   0.0000
Total liabilities equity
  9,240.7000   11,205.4550   8,537.7580   8,542.7250   4,960

 

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
  5,161.4000   6,008.1740   3,050.9450   3,341.1980   1,903.0260
Depreciation (total)
  36.4000   265.7240   205.0870   204.4900   76.6380
Operating Result
  739.2000   1,058.0310   913.1580   972.0740   545.9020
Interest Income
  -176.1000   -273.2440   -273.6290   -232.0130   -210.2840
Income Before Taxes
  559.1000   1,356.0600   622.9360   712.4520   310.7160
Income Taxes
  113.2000   225.6000   202.3140   216.9790   -137.2460
Minority Interests Profit
  -57.2000   -68.2890   -63.1640   -51.3020   58.6980
Net Income
  388.7000   1,062.1710   459.5220   436.6970   273.7440

 

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
  1.7000   4.6900   2.0400   2.0200   1.2700
Dividend per Share
  0.8000   0.8000   0.6800   0.5600   0.4200

 

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
  511.5000   821.1990   613.1060   683.4290   386.2110
Cash Flow from Investing Activities
  -1,387.5000   -1,662.1010   217.2760   -273.2760   174.8190
Cash Flow from Financing
  1,170   490.4640   -819.6660   -462.4330   -539.1490
Decrease / Increase in Cash
  294.2000   -350.7190   10.7160   -52.2800   21.8810
Employees
  31,600   11,465   10,020   10,121   5,283