2024-04-19  9:59:59 PM Chg. +0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.37USD +0.36% 37,097
Turnover: 2.79 mill.
-Bid Size: - -Ask Size: - 17.69 bill.USD - 40.75

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
  491.5000   461.9000   457.1000   460.2000   491.2000
Intangible Assets
  3,906.7000   3,433.6000   3,023.2000   2,643.4000   2,741.6000
Long-Term Investments
  -   5.2000   4.2000   3.5000   3
Fixed Assets
  -   6,848.9000   6,403.7000   5,990.4000   6,501
Inventories
  289.4000   330.6000   283.1000   274.7000   331.6000
Accounts Receivable
  409.3000   396   416.1000   447   533.5000
Cash and Cash Equivalents
  822.5000   736.1000   491.3000   548.4000   540.6000
Current Assets
  1,624.1000   1,565.8000   1,266.4000   1,326.6000   1,478.6000
Total Assets
  9,000.8000   8,414.7000   7,670.1000   7,317   7,979.6000

 

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
  80.5000   92.1000   117   156.9000   166.6000
Long-term debt
  4,242.1000   4,153.2000   3,248   3,049.4000   2,194.8000
Liabilities to Banks
  4,242.1000   4,153.2000   3,248   3,049.4000   2,172.1000
Provisions
  1,575.1000   1,375.4000   1,178.4000   982.6000   973.6000
Liabilities
  7,059.3000   6,351.7000   5,590.9000   5,174.3000   5,194.9000
Share Capital
  -   2.8000   2.8000   2.9000   2.9000
Total Equity
  1,941.5000   2,063   2,079.2000   2,142.7000   2,784.7000
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  9,000.8000   8,414.7000   7,670.1000   7,317   7,979.6000

 

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
  2,492.3000   2,530.7000   2,705   2,832.7000   3,058.8000
Depreciation (total)
  112.6000   523.2000   491.4000   465.4000   449.2000
Operating Result
  -906.3000   279.7000   455.1000   548.6000   1,370.2000
Interest Income
  -279.8000   -219.3000   -204.2000   -154.6000   -149.4000
Income Before Taxes
  -1,193   48.1000   177.2000   415.3000   1,230.5000
Income Taxes
  -20.1000   30.8000   45.6000   84.5000   475
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  -1,172.8000   17.3000   131.6000   330.8000   755.5000

 

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
  -4.3600   0.0600   0.4700   1.1800   2.7000
Dividend per Share
  0.0000   -   -   -   -

 

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
  493.8000   508.4000   786.1000   787.2000   8.3000
Cash Flow from Investing Activities
  18.8000   -67   -86.1000   -68.4000   285.8000
Cash Flow from Financing
  -248.8000   -525.1000   -936.7000   -659.7000   -309.2000
Decrease / Increase in Cash
  262.1000   -86.4000   -244.8000   57.1000   -7.8000
Employees
  5,615   5,351   5,290   5,333   6,233