2024-05-29  4:18:05 PM Chg. -8.98 Volume Bid4:22:29 PM Ask4:22:29 PM Market Capitalization Dividend Y. P/E Ratio
732.15USD -1.21% 2,068
Turnover: 148,538.90
729.05Bid Size: 400 734.71Ask Size: 400 3.25 bill.USD 0.90% 16.64

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
  927.5000   860.8290   231.1230   233.6640   259.3580
Intangible Assets
  580.9000   96.9470   107.1910   107.9390   237.9760
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   3,202.0190
Inventories
  2.9000   11.3090   32.0680   34.8180   60.6120
Accounts Receivable
  428.7000   571.3570   572.4350   615.1010   620.3190
Cash and Cash Equivalents
  569.7000   772.7510   754.2070   648.8850   390.0140
Current Assets
  1,702.4000   1,690.7030   1,860.7220   1,871.3460   1,735.8040
Total Assets
  5,811   5,752.3190   4,352.9510   4,432.6700   4,937.8230

 

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
  -   -   -   -   -
Long-term debt
  -   399.5450   399.9260   485.7190   486.5610
Liabilities to Banks
  3.2000   46.4000   0.0000   6.1000   6.7000
Provisions
  837.1000   755   403.3000   379.1000   362.7000
Liabilities
  2,494.2000   2,611.5440   1,862.2530   1,979.7290   2,022.6780
Share Capital
  -   19.0250   19.0360   19.0360   19.0360
Total Equity
  3,300.3000   3,140.7750   2,490.6980   2,452.9410   2,915.1450
Minority Interests
  5.9000   21.9040   25.9570   .0500   4.6070
Total liabilities equity
  5,811   5,752.3190   4,352.9510   4,432.6700   4,937.8230

 

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
  3,487.9000   3,535.1660   2,586.1140   2,481.8900   2,591.8460
Depreciation (total)
  13.6000   19.0970   19.0780   -   41.1870
Operating Result
  345.6000   407.9320   -80.8250   303.5340   209.1020
Interest Income
  -33.8000   -36.5860   -32.6540   -35.3900   -27.3050
Income Before Taxes
  301.2000   1,327.1110   -120.8900   250.6580   182.7890
Income Taxes
  110   406.1000   20.5000   81.2000   -119.7000
Minority Interests Profit
  -.5000   .5830   -1.4350   -.8680   -.4450
Net Income
  236.9000   1,292.9960   -101.2860   168.5900   302.0440

 

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
  32.1000   195.8100   -17.8700   29.9500   54.2400
Dividend per Share
  0.0000   10.2000   9.1000   4.8400   5.3200

 

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
  327.9000   372.3700   74.8040   261.2560   268.0550
Cash Flow from Investing Activities
  -25.4000   229.0150   -425.5700   -311.2860   -442.0190
Cash Flow from Financing
  -243.4000   -388.6160   342.1510   -43.0770   -100.1060
Decrease / Increase in Cash
  57.3000   204.2670   -19.7790   -104.1360   -263.2500
Employees
  14,000   14,500   11,500   11,300   11,900