2024-04-25  9:59:59 PM Chg. -0.74 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
179.88USD -0.41% 111,739
Turnover: 20.18 mill.
-Bid Size: - -Ask Size: - 21.51 bill.USD - 86.90

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
  63.5000   64.7000   67.7830   65.1620   67.1130
Intangible Assets
  185.9000   273.1000   336.8730   291.3010   310.3050
Long-Term Investments
  -   -   -   -   30.9210
Fixed Assets
  -   -   1,467.7870   1,505.2340   1,709.6640
Inventories
  -   -   -   -   -
Accounts Receivable
  217.4000   229.1000   235.6880   197.2750   161.3570
Cash and Cash Equivalents
  489.5000   241.9000   293.6540   273.4170   277.9350
Current Assets
  879.2000   680.2000   732.1670   704.6790   642.5890
Total Assets
  1,791.6000   1,828.9000   2,199.9540   2,209.9130   2,352.2530

 

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
  17   0.0000   19.8020   13.3610   18.0220
Long-term debt
  -   -   586.8750   618.1250   758.1250
Liabilities to Banks
  7   0.0000   0.0000   0.0000   0.0000
Provisions
  32.3000   43   37.5000   44   13.8000
Liabilities
  994.4000   902.4000   1,346.0650   1,349.7420   1,509.5870
Share Capital
  1.2000   1.2000   1.1500   1.1370   1.1500
Total Equity
  797.3000   926.5000   853.8890   860.1710   842.6660
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,791.6000   1,828.9000   2,199.9540   2,209.9130   2,352.2530

 

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
  1,255.7000   1,293.5000   1,356.9670   1,255.2420   1,140.5330
Depreciation (total)
  20.3000   26.5000   77.3070   84.4330   86.5540
Operating Result
  128.1000   127.3000   196.5760   41.6160   -37.0140
Interest Income
  -1.8000   -4.1000   -5.0380   -11.0450   -26.4450
Income Before Taxes
  120.7000   126.2000   186.1120   26.5250   -67.1920
Income Taxes
  156.1000   -17.5000   25.9180   -21.0320   -12.7270
Minority Interests Profit
  -   -   -   -   -
Net Income
  -35.4000   143.8000   160.1940   47.5570   -54.4650

 

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
  -0.3000   1.2000   1.3600   0.4100   -0.4800
Dividend per Share
  -   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
  218   224.7000   304.5520   179.9030   183.1680
Cash Flow from Investing Activities
  -31.6000   -274.5000   -348.8000   -140.0390   -237.1560
Cash Flow from Financing
  134.7000   -196.5000   105.3530   -42.1550   51.6990
Decrease / Increase in Cash
  321.7000   -247.6000   51.7410   -20.2370   4.5180
Employees
  5,897   6,000   6,444   5,982   5,800