2024-05-28  8:08:52 PM Chg. -8.06 Volume Bid8:43:00 PM Ask8:43:00 PM Market Capitalization Dividend Y. P/E Ratio
740.00USD -1.08% 12,321
Turnover: 1.52 mill.
737.02Bid Size: 400 742.87Ask Size: 400 3.28 bill.USD 0.89% 16.83

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  1,081.2000   927.5000   860.8290   231.1230   233.6640
Intangible Assets
  585.3000   580.9000   96.9470   107.1910   107.9390
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  8   2.9000   11.3090   32.0680   34.8180
Accounts Receivable
  399.2000   428.7000   571.3570   572.4350   615.1010
Cash and Cash Equivalents
  512.4000   569.7000   772.7510   754.2070   648.8850
Current Assets
  1,453.8000   1,702.4000   1,690.7030   1,860.7220   1,871.3460
Total Assets
  5,105.1000   5,811   5,752.3190   4,352.9510   4,432.6700

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   399.5450   399.9260   485.7190
Liabilities to Banks
  243.3000   3.2000   46.4000   0.0000   6.1000
Provisions
  529.4000   837.1000   755   403.3000   379.1000
Liabilities
  2,495.1000   2,494.2000   2,611.5440   1,862.2530   1,979.7290
Share Capital
  -   -   19.0250   19.0360   19.0360
Total Equity
  2,586.2000   3,300.3000   3,140.7750   2,490.6980   2,452.9410
Minority Interests
  12.7000   5.9000   21.9040   25.9570   .0500
Total liabilities equity
  5,105.1000   5,811   5,752.3190   4,352.9510   4,432.6700

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  4,017.7000   3,487.9000   3,535.1660   2,586.1140   2,481.8900
Depreciation (total)
  21   13.6000   19.0970   19.0780   -
Operating Result
  144.5000   345.6000   407.9320   -80.8250   303.5340
Interest Income
  -32.5000   -33.8000   -36.5860   -32.6540   -35.3900
Income Before Taxes
  120.6000   301.2000   1,327.1110   -120.8900   250.6580
Income Taxes
  71.6000   110   406.1000   20.5000   81.2000
Minority Interests Profit
  -.1000   -.5000   .5830   -1.4350   -.8680
Net Income
  132.1000   236.9000   1,292.9960   -101.2860   168.5900

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  17.3900   32.1000   195.8100   -17.8700   29.9500
Dividend per Share
  9.8000   0.0000   10.2000   9.1000   4.8400

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  477.2000   327.9000   372.3700   74.8040   261.2560
Cash Flow from Investing Activities
  -228   -25.4000   229.0150   -425.5700   -311.2860
Cash Flow from Financing
  -121.8000   -243.4000   -388.6160   342.1510   -43.0770
Decrease / Increase in Cash
  131.3000   57.3000   204.2670   -19.7790   -104.1360
Employees
  17,000   14,000   14,500   11,500   11,300