2024-06-03  7:27:05 PM Chg. +2.90 Volume Bid2024-06-03 Ask2024-06-03 Market Capitalization Dividend Y. P/E Ratio
22.79USD +14.58% 1.33 mill.
Turnover: 19.78 mill.
22.75Bid Size: 200 22.79Ask Size: 200 2.52 bill.USD 3.32% -

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
  3,878.1000   3,846.1250   3,764.4770   3,555   3,424
Intangible Assets
  1,619   64.4990   46.5250   33   24
Long-Term Investments
  -   2,855.9620   -   -   -
Fixed Assets
  -   7,139.9840   7,264.1190   7,387   7,329
Inventories
  244.6000   273.7070   158.2220   151   145
Accounts Receivable
  731.1000   548.5370   705.3130   753   861
Cash and Cash Equivalents
  830   471.9010   984.6430   900   619
Current Assets
  2,087.3000   1,766.9550   2,158.3430   2,059   1,966
Total Assets
  8,904.1000   8,906.9390   9,422.4620   9,446   9,295

 

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
  496.1000   387.1250   348.7370   365   368
Long-term debt
  -   1,993.5860   2,439.8270   2,433   2,437
Liabilities to Banks
  -   -   -   -   -
Provisions
  863   941.5000   900.1000   922   552
Liabilities
  4,233.5000   4,451.9280   4,718.3110   4,696   4,403
Share Capital
  1.3000   1.2550   1.2560   -   -
Total Equity
  4,670.1000   4,455.0110   4,704.1510   4,750   4,892
Minority Interests
  551.4000   527.9090   577.7770   605   623
Total liabilities equity
  8,904.1000   8,906.9390   9,422.4620   9,446   9,295

 

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
  4,901.2000   5,009.4380   5,176.2410   5,104   5,044
Depreciation (total)
  1,018.1000   -   -   -   -
Operating Result
  235.4000   -189.8640   397.0710   60   -105
Interest Income
  -98.8000   -94.4400   -102.9360   -108   -155
Income Before Taxes
  292.9000   -152.2240   434.6020   92   -122
Income Taxes
  126   -4.9320   171.9920   40   -279
Minority Interests Profit
  -24.9000   -10.9370   43.5730   9   4
Net Income
  141.9000   -136.4040   218.9880   43   153

 

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
  1.3100   -1.2600   2.0200   0.3900   1.3900
Dividend per Share
  0.5100   0.5400   0.5600   0.5900   0.6200

 

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
  494.6000   394.8120   789.6940   782   776
Cash Flow from Investing Activities
  -260.7000   -909.7440   -737.6870   -808   -981
Cash Flow from Financing
  -144.4000   156.8190   460.7350   -59   -77
Decrease / Increase in Cash
  89.5000   -358.1130   512.7420   -85   -282
Employees
  10,500   10,600   10,400   10,300   9,900