2024-05-03  10:10:00 PM Chg. +0.02 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
14.17USD +0.14% 1.05 mill.
Turnover: 11.7 mill.
13.86Bid Size: 100 14.45Ask Size: 10,000 2.5 bill.USD 2.96% 6.19

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  1,758.1000   1,640.2000   1,518.7000   1,669.6000   1,609.2150
Intangible Assets
  518.7000   502.2000   499.9000   1,477.2000   3,239.5930
Long-Term Investments
  -   -   -   -   312.6080
Fixed Assets
  -   -   -   -   9,724.9900
Inventories
  72   49.1000   56.4000   50   38.8610
Accounts Receivable
  717.4000   693.2000   678.8000   834.1000   912.0040
Cash and Cash Equivalents
  183   166.9000   175   469.2000   118.4840
Current Assets
  1,139.1000   1,075.5000   1,072.7000   1,923.5000   1,480.4650
Total Assets
  6,816.8000   6,616.5000   6,379.9000   9,240.7000   11,205.4550

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  232.9000   215.9000   211.8000   215.3000   246.8600
Long-term debt
  -   -   -   -   4,488.0280
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  394.9000   432   402.3000   1,087.1000   1,215
Liabilities
  4,653   4,288.6000   4,029.3000   6,547.6000   7,716.1820
Share Capital
  324.4000   324.4000   324.4000   324.4000   324.4190
Total Equity
  2,163.8000   2,327.9000   2,350.6000   2,693.1000   3,489.2730
Minority Interests
  0.0000   0.0000   0.0000   0.0000   234.3590
Total liabilities equity
  6,816.8000   6,616.5000   6,379.9000   9,240.7000   11,205.4550

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  5,438.7000   5,240   5,353.2000   5,161.4000   6,008.1740
Depreciation (total)
  31.4000   31.6000   33.3000   36.4000   265.7240
Operating Result
  999.7000   830.8000   789.8000   739.2000   1,058.0310
Interest Income
  -173   -173.1000   -150.5000   -176.1000   -273.2440
Income Before Taxes
  846   652.9000   670.4000   559.1000   1,356.0600
Income Taxes
  244   152.8000   195.4000   113.2000   225.6000
Minority Interests Profit
  -34.6000   -41.4000   -50.7000   -57.2000   -68.2890
Net Income
  588.2000   458.7000   424.3000   388.7000   1,062.1710

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  2.4700   1.9200   1.8300   1.7000   4.6900
Dividend per Share
  0.1600   0.2400   0.8000   0.8000   0.8000

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  772.9000   814.1000   756.7000   511.5000   821.1990
Cash Flow from Investing Activities
  63   -24.9000   -87   -1,387.5000   -1,662.1010
Cash Flow from Financing
  -751.3000   -805.5000   -663.7000   1,170   490.4640
Decrease / Increase in Cash
  84.2000   -16.1000   8.1000   294.2000   -350.7190
Employees
  32,600   31,000   30,700   31,600   11,465