2024-05-03  9:59:56 PM Chg. -0.27 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
220.35USD -0.12% 20,583
Turnover: 4.53 mill.
-Bid Size: - -Ask Size: - 16.68 bill.USD 1.16% 28.01

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
  219.2000   213.5000   219.5430   240.9450   247.8160
Intangible Assets
  341.4000   311.2000   271.1640   287.8370   435.5040
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,832.2790   1,942.7590   2,332.2230
Inventories
  235   231   237.6310   239.1240   252.8590
Accounts Receivable
  -   -   256.0400   260   272.8130
Cash and Cash Equivalents
  318.9000   439.6000   509.1370   328.0180   235.9640
Current Assets
  881.9000   991   1,075.7910   862.6840   822.7210
Total Assets
  2,785.4000   2,887.6000   2,908.0700   2,805.4430   3,154.9440

 

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
  117.3000   133.3000   127.4620   128.9110   128.9330
Long-term debt
  779.2000   772   765.0060   839.7070   1,014.2350
Liabilities to Banks
  786.5000   773.9000   863.9000   840.8000   1,015.2000
Provisions
  121.3000   144.9000   130.4000   110.5000   166.4000
Liabilities
  1,320.4000   1,314.6000   1,421.6190   1,362.1520   1,611.0500
Share Capital
  .8770   .8920   .8980   .9020   .9020
Total Equity
  1,465   1,573   1,486.4510   1,443.2910   1,543.8940
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,785.4000   2,887.6000   2,908.0700   2,805.4430   3,154.9440

 

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
  1,954.3000   2,024.1000   2,147.7670   2,020.6680   2,113.0430
Depreciation (total)
  -   -   33.7200   35.6940   37.8540
Operating Result
  128.2000   395.5000   431.2240   431.7380   405.8010
Interest Income
  -42.3000   -42.2000   -41.8950   -41.6360   -45.6160
Income Before Taxes
  86.2000   353.1000   392.4400   392.3450   368.5120
Income Taxes
  48.6000   97.9000   113.0540   109.5380   97.4030
Minority Interests Profit
  -   -   -   -   -
Net Income
  37.6000   255.2000   279.3860   282.8070   271.1090

 

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
  0.4500   3.1100   3.4800   3.6500   3.5700
Dividend per Share
  0.8000   0.9200   1.1200   1.2800   1.3600

 

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
  326.2000   401.5000   367.9610   360.3210   399.9170
Cash Flow from Investing Activities
  -105.3000   -68.2000   -72.2600   -210.4910   -509.1990
Cash Flow from Financing
  -136.5000   -219   -184.0720   -295.5280   46.5480
Decrease / Increase in Cash
  88.6000   120.8000   69.5080   -181.1190   -92.0540
Employees
  6,717   6,787   6,712   6,801   7,158