2024-04-19  4:06:03 PM Chg. -1.39 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
284.54USD -0.49% 17,384
Turnover: 4.94 mill.
-Bid Size: - -Ask Size: - 77.14 bill.USD - 73.41

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
  244.4000   238.7000   230.1120   228.5990   238.6070
Intangible Assets
  184.9000   311.7000   360.9320   296.4820   258.8140
Long-Term Investments
  -   -   -   6.1390   3.9170
Fixed Assets
  -   -   1,357.8210   1,386.2540   1,394.8740
Inventories
  36.2000   50.2000   56.3940   56.7620   39.4750
Accounts Receivable
  -   -   122.4920   164.8480   157.1710
Cash and Cash Equivalents
  726.4000   536.3000   932.1610   616.6860   465.2320
Current Assets
  1,391.2000   1,221.1000   1,851.7350   964.7610   702.0340
Total Assets
  2,287   2,428.6000   3,209.5560   2,351.0150   2,096.9080

 

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
  6.4000   25   225.3750   238.0220   239.4960
Long-term debt
  -   -   348.6760   348.7880   643.4930
Liabilities to Banks
  750.2000   631.6000   866.4000   0.0000   50
Provisions
  2.3000   11.1000   9.1000   -   -
Liabilities
  1,371.8000   1,272.3000   1,875.9820   974.9000   1,355.1380
Share Capital
  -   -   -   -   -
Total Equity
  915.2000   1,156.1000   1,333.5740   1,376.1150   741.7700
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,287   2,428.6000   3,209.5560   2,351.0150   2,096.9080

 

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
  1,326.4000   1,460.1000   1,580.9320   1,702.0910   1,702.0910
Depreciation (total)
  15.1000   19.4000   24.0170   23.7160   18.0950
Operating Result
  211.7000   189   206.6440   285.4300   285.4300
Interest Income
  -34.7000   -37.6000   -34.1210   -28.3110   -23.6700
Income Before Taxes
  188.3000   159   181.0020   267.5960   267.5960
Income Taxes
  -251.7000   -5.2000   22.1040   15.1790   34.0670
Minority Interests Profit
  -   -   -   -   -
Net Income
  439.9000   164.2000   158.8980   252.4170   252.4170

 

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
  1.6300   0.5900   0.5600   0.8800   0.8800
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  316   367.6000   316.7220   378.2000   378.2000
Cash Flow from Investing Activities
  -201.2000   -426.9000   -198.0150   -44.5040   -44.5040
Cash Flow from Financing
  15.8000   -116.3000   288.9650   -626.3100   -626.3100
Decrease / Increase in Cash
  124.8000   -190.1000   395.9010   -315.4750   -315.4750
Employees
  5,200   5,700   6,100   6,700   7,100