2024-05-03  10:15:00 PM Chg. +0.0200 Volume Bid11:39:05 PM Ask11:39:05 PM Market Capitalization Dividend Y. P/E Ratio
19.9400USD +0.10% 3.62 mill.
Turnover: 60.25 mill.
19.6600Bid Size: 1,300 19.9500Ask Size: 100 4.09 bill.USD 5.02% 20.35

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
  1,250.3000   1,165.5000   1,271.2380   1,227.9440   1,192.3390
Intangible Assets
  1,301.5000   1,305.8000   1,351.3650   1,339.5870   1,322.5310
Long-Term Investments
  113.3000   83.2000   74.0540   58.3690   56.9810
Fixed Assets
  -   -   3,583.7400   3,492.1510   3,486.7820
Inventories
  13.8000   10.2000   8.8070   4.3120   2.8510
Accounts Receivable
  -   -   73.3580   104.8540   98.8250
Cash and Cash Equivalents
  453.4000   580.2000   267.2760   327.2160   198.2400
Current Assets
  709.8000   922.4000   562.1020   616.5690   452.5320
Total Assets
  4,303.2000   4,363   4,145.8420   4,108.7200   3,939.3140

 

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
  70.8000   83.7000   80.4630   53.6810   27.6350
Long-term debt
  -   -   1,394.3660   2,402.8230   2,487.6300
Liabilities to Banks
  -   -   -   -   -
Provisions
  438.2000   482.5000   493.8000   459.7000   446.5000
Liabilities
  2,317.3000   2,433.5000   2,428.2660   3,355.8060   3,411.5780
Share Capital
  -   -   47.0420   47.0420   47.0420
Total Equity
  1,985.9000   1,929.5000   1,717.5760   752.9140   527.7360
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  4,303.2000   4,363   4,145.8420   4,108.7200   3,939.3140

 

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
  2,505.2000   2,487.4000   2,061.0630   1,870.2970   1,435.4180
Depreciation (total)
  147   182.4000   159.3530   145.0510   122.7040
Operating Result
  122.7000   135.1000   251.5080   274.4700   314.7800
Interest Income
  -98.6000   -69   -52.1920   -86.0670   -114.8020
Income Before Taxes
  -13.1000   59.1000   201.2690   234.1280   201.6900
Income Taxes
  -21.1000   14.2000   79.8350   94.1490   72.0660
Minority Interests Profit
  -2.4000   .9000   -   -   -
Net Income
  7.1000   45.5000   121.4340   161.1420   129.6240

 

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
  0.0200   0.1200   0.3300   0.5000   0.4900
Dividend per Share
  0.1000   0.1800   0.2050   0.2250   0.2450

 

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
  190.4000   329.8000   254.7760   212.4800   181.4080
Cash Flow from Investing Activities
  -189.4000   -76.7000   -187.8120   35.3800   92.1070
Cash Flow from Financing
  -24.1000   -122.9000   -374.5620   -175.7240   -404.5350
Decrease / Increase in Cash
  -21.9000   126.8000   -312.8760   59.9400   -128.9760
Employees
  44,000   37,000   31,200   21,200   12,100