2024-06-14  10:10:00 PM Chg. -0.44 Volume Bid2024-06-14 Ask2024-06-14 Market Capitalization Dividend Y. P/E Ratio
19.66USD -2.19% 1.62 mill.
Turnover: 23.12 mill.
19.53Bid Size: 1,100 19.88Ask Size: 200 2.22 bill.USD 3.76% -

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  3,784.5000   3,997.3000   3,878.1000   3,846.1250   3,764.4770
Intangible Assets
  1,544.7000   1,538.5000   1,619   64.4990   46.5250
Long-Term Investments
  -   -   -   2,855.9620   -
Fixed Assets
  -   -   -   7,139.9840   7,264.1190
Inventories
  130   160.7000   244.6000   273.7070   158.2220
Accounts Receivable
  542.6000   574.3000   731.1000   548.5370   705.3130
Cash and Cash Equivalents
  563.3000   740.5000   830   471.9010   984.6430
Current Assets
  1,705.7000   1,763.4000   2,087.3000   1,766.9550   2,158.3430
Total Assets
  8,201   8,623.9000   8,904.1000   8,906.9390   9,422.4620

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  364.7000   377.3000   496.1000   387.1250   348.7370
Long-term debt
  -   -   -   1,993.5860   2,439.8270
Liabilities to Banks
  -   -   -   -   -
Provisions
  808.7000   862.6000   863   941.5000   900.1000
Liabilities
  3,597.4000   3,967.1000   4,233.5000   4,451.9280   4,718.3110
Share Capital
  1.3000   1.3000   1.3000   1.2550   1.2560
Total Equity
  4,602.7000   4,656.3000   4,670.1000   4,455.0110   4,704.1510
Minority Interests
  639.7000   644   551.4000   527.9090   577.7770
Total liabilities equity
  8,201   8,623.9000   8,904.1000   8,906.9390   9,422.4620

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  5,180.5000   5,345.3000   4,901.2000   5,009.4380   5,176.2410
Depreciation (total)
  765.8000   813.6000   1,018.1000   -   -
Operating Result
  362.5000   183.9000   235.4000   -189.8640   397.0710
Interest Income
  -118.2000   -86.7000   -98.8000   -94.4400   -102.9360
Income Before Taxes
  363.7000   196.2000   292.9000   -152.2240   434.6020
Income Taxes
  113.5000   73.6000   126   -4.9320   171.9920
Minority Interests Profit
  -49.7000   -40.8000   -24.9000   -10.9370   43.5730
Net Income
  200.6000   81.9000   141.9000   -136.4040   218.9880

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  1.8500   0.7500   1.3100   -1.2600   2.0200
Dividend per Share
  0.4700   0.4900   0.5100   0.5400   0.5600

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,255.7000   1,105.2000   494.6000   394.8120   789.6940
Cash Flow from Investing Activities
  -866.1000   -998.1000   -260.7000   -909.7440   -737.6870
Cash Flow from Financing
  -168   70.1000   -144.4000   156.8190   460.7350
Decrease / Increase in Cash
  221.6000   177.2000   89.5000   -358.1130   512.7420
Employees
  12,300   12,100   10,500   10,600   10,400