2024-05-03  10:10:00 PM Chg. +0.02 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
14.17USD +0.14% 1.05 mill.
Turnover: 11.7 mill.
13.86Bid Size: 100 14.45Ask Size: 10,000 2.5 bill.USD 2.96% 6.19

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
  1,518.7000   1,669.6000   1,609.2150   458.3190   450.0160
Intangible Assets
  499.9000   1,477.2000   3,239.5930   3,065.1070   3,013.4320
Long-Term Investments
  -   -   312.6080   288.7900   221.0600
Fixed Assets
  -   -   9,724.9900   7,732.5990   7,752.0370
Inventories
  56.4000   50   38.8610   -   -
Accounts Receivable
  678.8000   834.1000   912.0040   556.3510   595.8930
Cash and Cash Equivalents
  175   469.2000   118.4840   129.2000   76.9200
Current Assets
  1,072.7000   1,923.5000   1,480.4650   805.1590   790.6880
Total Assets
  6,379.9000   9,240.7000   11,205.4550   8,537.7580   8,542.7250

 

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
  211.8000   215.3000   246.8600   87.7060   120.9110
Long-term debt
  -   -   4,488.0280   4,200.8160   4,042.7490
Liabilities to Banks
  0.0000   0.0000   0.0000   31   30.2000
Provisions
  402.3000   1,087.1000   1,215   1,179.9000   1,269.7000
Liabilities
  4,029.3000   6,547.6000   7,716.1820   6,081.0140   5,989.7200
Share Capital
  324.4000   324.4000   324.4190   324.4190   324.4190
Total Equity
  2,350.6000   2,693.1000   3,489.2730   2,456.7440   2,553.0050
Minority Interests
  0.0000   0.0000   234.3590   264.7730   327.8520
Total liabilities equity
  6,379.9000   9,240.7000   11,205.4550   8,537.7580   8,542.7250

 

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
  5,353.2000   5,161.4000   6,008.1740   3,050.9450   3,341.1980
Depreciation (total)
  33.3000   36.4000   265.7240   205.0870   204.4900
Operating Result
  789.8000   739.2000   1,058.0310   913.1580   972.0740
Interest Income
  -150.5000   -176.1000   -273.2440   -273.6290   -232.0130
Income Before Taxes
  670.4000   559.1000   1,356.0600   622.9360   712.4520
Income Taxes
  195.4000   113.2000   225.6000   202.3140   216.9790
Minority Interests Profit
  -50.7000   -57.2000   -68.2890   -63.1640   -51.3020
Net Income
  424.3000   388.7000   1,062.1710   459.5220   436.6970

 

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
  1.8300   1.7000   4.6900   2.0400   2.0200
Dividend per Share
  0.8000   0.8000   0.8000   0.6800   0.5600

 

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
  756.7000   511.5000   821.1990   613.1060   683.4290
Cash Flow from Investing Activities
  -87   -1,387.5000   -1,662.1010   217.2760   -273.2760
Cash Flow from Financing
  -663.7000   1,170   490.4640   -819.6660   -462.4330
Decrease / Increase in Cash
  8.1000   294.2000   -350.7190   10.7160   -52.2800
Employees
  30,700   31,600   11,465   10,020   10,121