2024-04-26  9:59:55 PM Chg. +0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.98USD +0.34% 26,783
Turnover: 2.04 mill.
-Bid Size: - -Ask Size: - 17.83 bill.USD - 41.07

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
  508   491.5000   461.9000   457.1000   460.2000
Intangible Assets
  4,301.3000   3,906.7000   3,433.6000   3,023.2000   2,643.4000
Long-Term Investments
  -   -   5.2000   4.2000   3.5000
Fixed Assets
  -   -   6,848.9000   6,403.7000   5,990.4000
Inventories
  367.2000   289.4000   330.6000   283.1000   274.7000
Accounts Receivable
  409.3000   409.3000   396   416.1000   447
Cash and Cash Equivalents
  560.4000   822.5000   736.1000   491.3000   548.4000
Current Assets
  1,563   1,624.1000   1,565.8000   1,266.4000   1,326.6000
Total Assets
  10,477.1000   9,000.8000   8,414.7000   7,670.1000   7,317

 

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
  87.2000   80.5000   92.1000   117   156.9000
Long-term debt
  4,971.2000   4,242.1000   4,153.2000   3,248   3,049.4000
Liabilities to Banks
  4,971.2000   4,242.1000   4,153.2000   3,248   3,049.4000
Provisions
  1,771.6000   1,575.1000   1,375.4000   1,178.4000   982.6000
Liabilities
  7,516.1000   7,059.3000   6,351.7000   5,590.9000   5,174.3000
Share Capital
  -   -   2.8000   2.8000   2.9000
Total Equity
  2,961   1,941.5000   2,063   2,079.2000   2,142.7000
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  10,477.1000   9,000.8000   8,414.7000   7,670.1000   7,317

 

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
  2,002.7000   2,492.3000   2,530.7000   2,705   2,832.7000
Depreciation (total)
  72   112.6000   523.2000   491.4000   465.4000
Operating Result
  113.7000   -906.3000   279.7000   455.1000   548.6000
Interest Income
  -138   -279.8000   -219.3000   -204.2000   -154.6000
Income Before Taxes
  -61.7000   -1,193   48.1000   177.2000   415.3000
Income Taxes
  12   -20.1000   30.8000   45.6000   84.5000
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  -73.6000   -1,172.8000   17.3000   131.6000   330.8000

 

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
  -0.2800   -4.3600   0.0600   0.4700   1.1800
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
  370.2000   493.8000   508.4000   786.1000   787.2000
Cash Flow from Investing Activities
  -3,850.8000   18.8000   -67   -86.1000   -68.4000
Cash Flow from Financing
  3,328.1000   -248.8000   -525.1000   -936.7000   -659.7000
Decrease / Increase in Cash
  -151.9000   262.1000   -86.4000   -244.8000   57.1000
Employees
  6,157   5,615   5,351   5,290   5,333