2024-04-24  9:59:59 PM Chg. -0.12 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
19.83USD -0.60% 65,702
Turnover: 1.31 mill.
-Bid Size: - -Ask Size: - 4.07 bill.USD 5.05% 20.22

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
  1,165.5000   1,271.2380   1,227.9440   1,192.3390   1,263.0590
Intangible Assets
  1,305.8000   1,351.3650   1,339.5870   1,322.5310   1,321.5850
Long-Term Investments
  83.2000   74.0540   58.3690   56.9810   56.0020
Fixed Assets
  -   3,583.7400   3,492.1510   3,486.7820   3,692.5850
Inventories
  10.2000   8.8070   4.3120   2.8510   3.1560
Accounts Receivable
  -   73.3580   104.8540   98.8250   114.3900
Cash and Cash Equivalents
  580.2000   267.2760   327.2160   198.2400   171.4470
Current Assets
  922.4000   562.1020   616.5690   452.5320   404.3530
Total Assets
  4,363   4,145.8420   4,108.7200   3,939.3140   4,096.9380

 

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
  83.7000   80.4630   53.6810   27.6350   22.7640
Long-term debt
  -   1,394.3660   2,402.8230   2,487.6300   2,724.2300
Liabilities to Banks
  -   -   -   -   -
Provisions
  482.5000   493.8000   459.7000   446.5000   299.1000
Liabilities
  2,433.5000   2,428.2660   3,355.8060   3,411.5780   3,523.7350
Share Capital
  -   47.0420   47.0420   47.0420   47.0420
Total Equity
  1,929.5000   1,717.5760   752.9140   527.7360   573.2030
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  4,363   4,145.8420   4,108.7200   3,939.3140   4,096.9380

 

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
  2,487.4000   2,061.0630   1,870.2970   1,435.4180   1,223.4080
Depreciation (total)
  182.4000   159.3530   145.0510   122.7040   125.6870
Operating Result
  135.1000   251.5080   274.4700   314.7800   214.7580
Interest Income
  -69   -52.1920   -86.0670   -114.8020   -118.0590
Income Before Taxes
  59.1000   201.2690   234.1280   201.6900   101.0190
Income Taxes
  14.2000   79.8350   94.1490   72.0660   -93.0100
Minority Interests Profit
  .9000   -   -   -   -
Net Income
  45.5000   121.4340   161.1420   129.6240   194.0290

 

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
  0.1200   0.3300   0.5000   0.4900   0.7900
Dividend per Share
  0.1800   0.2050   0.2250   0.2450   0.2800

 

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
  329.8000   254.7760   212.4800   181.4080   251.6400
Cash Flow from Investing Activities
  -76.7000   -187.8120   35.3800   92.1070   -67.3110
Cash Flow from Financing
  -122.9000   -374.5620   -175.7240   -404.5350   -217.0840
Decrease / Increase in Cash
  126.8000   -312.8760   59.9400   -128.9760   -26.7930
Employees
  37,000   31,200   21,200   12,100   12,100