2024-05-06  10:10:00 PM Chg. +0.26 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
29.45USD +0.89% 897,720
Turnover: 21 mill.
24.00Bid Size: 200 36.50Ask Size: 100 2.03 bill.USD 4.07% 23.56

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
  755.6000   751.7000   476.1000   486.1000   453.4000
Intangible Assets
  1,835.5000   1,847.3000   1,408.5000   1,385.1000   1,071.7000
Long-Term Investments
  0.0000   -   0.0000   0.0000   -
Fixed Assets
  -   4,199.1000   3,355.1000   3,319.5000   3,002.6000
Inventories
  616.3000   616.9000   332.8000   309.2000   333.5000
Accounts Receivable
  480.6000   495   279.8000   260.7000   224.1000
Cash and Cash Equivalents
  998.3000   1,129   712.1000   738.9000   502.9000
Current Assets
  2,568.4000   2,729.6000   1,636.6000   1,452   1,186.2000
Total Assets
  6,717.4000   6,928.7000   4,991.7000   4,771.5000   4,188.8000

 

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
  340.4000   397.1000   236.9000   196.5000   223.6000
Long-term debt
  -   1,768.9000   1,704   1,544.2000   1,525.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,263.8000   4,406.4000   3,127.6000   2,942.5000   2,447.1000
Share Capital
  .7000   -   -   -   -
Total Equity
  2,453.6000   2,522.3000   1,864.1000   1,829   1,741.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,717.4000   6,928.7000   4,991.7000   4,771.5000   4,188.8000

 

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
  4,466   4,447.7000   2,421.2000   2,362   2,298.4000
Depreciation (total)
  -   -   115.3000   92.6000   -
Operating Result
  708.7000   -   -   -   -
Interest Income
  -130.5000   122.6000   99.8000   71.8000   69.2000
Income Before Taxes
  567.9000   473.5000   -458.7000   219.9000   -52.9000
Income Taxes
  160.9000   117.4000   -162.6000   41.2000   -58.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  407   356.1000   -275.3000   178.7000   5.7000

 

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
  6.5500   5.7400   -4.4400   3.0200   0.1000
Dividend per Share
  1.7000   2.0000   0.2500   1.0000   1.1000

 

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
  750   572   148.8000   176.4000   296.2000
Cash Flow from Investing Activities
  -89.1000   -263.4000   -174.8000   -69.5000   -84.6000
Cash Flow from Financing
  -377.5000   -147.7000   -327.2000   -83   -460.6000
Decrease / Increase in Cash
  279.8000   130.7000   -416.9000   26.8000   -236
Employees
  -   -   5,100   4,800   4,400