2024-04-23  5:21:20 PM Chg. +1.25 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
179.84USD +0.70% 17,264
Turnover: 3.1 mill.
-Bid Size: - -Ask Size: - 21.49 bill.USD - 86.84

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
  64.7000   67.7830   65.1620   67.1130   63.6000
Intangible Assets
  273.1000   336.8730   291.3010   310.3050   257.9080
Long-Term Investments
  -   -   -   30.9210   31.9070
Fixed Assets
  -   1,467.7870   1,505.2340   1,709.6640   1,693.8280
Inventories
  -   -   -   -   -
Accounts Receivable
  229.1000   235.6880   197.2750   161.3570   152.2990
Cash and Cash Equivalents
  241.9000   293.6540   273.4170   277.9350   280.0030
Current Assets
  680.2000   732.1670   704.6790   642.5890   666.5560
Total Assets
  1,828.9000   2,199.9540   2,209.9130   2,352.2530   2,360.3840

 

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
  0.0000   19.8020   13.3610   18.0220   35.1600
Long-term debt
  -   586.8750   618.1250   758.1250   712.4060
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  43   37.5000   44   13.8000   17.9000
Liabilities
  902.4000   1,346.0650   1,349.7420   1,509.5870   1,474.9480
Share Capital
  1.2000   1.1500   1.1370   1.1500   1.1530
Total Equity
  926.5000   853.8890   860.1710   842.6660   885.4360
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,828.9000   2,199.9540   2,209.9130   2,352.2530   2,360.3840

 

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
  1,293.5000   1,356.9670   1,255.2420   1,140.5330   1,164.0390
Depreciation (total)
  26.5000   77.3070   84.4330   86.5540   86.7420
Operating Result
  127.3000   196.5760   41.6160   -37.0140   40.8980
Interest Income
  -4.1000   -5.0380   -11.0450   -26.4450   -39.1510
Income Before Taxes
  126.2000   186.1120   26.5250   -67.1920   -1.4060
Income Taxes
  -17.5000   25.9180   -21.0320   -12.7270   -7.6450
Minority Interests Profit
  -   -   -   -   -
Net Income
  143.8000   160.1940   47.5570   -54.4650   6.2390

 

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
  1.2000   1.3600   0.4100   -0.4800   0.0500
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
  224.7000   304.5520   179.9030   183.1680   134.5900
Cash Flow from Investing Activities
  -274.5000   -348.8000   -140.0390   -237.1560   -16.1270
Cash Flow from Financing
  -196.5000   105.3530   -42.1550   51.6990   -117.4610
Decrease / Increase in Cash
  -247.6000   51.7410   -20.2370   4.5180   2.0680
Employees
  6,000   6,444   5,982   5,800   6,041