2024-11-12  9:53:47 PM Chg. -7.28 Volume Bid9:54:02 PM Ask9:54:03 PM Market Capitalization Dividend Y. P/E Ratio
103.20USD -6.59% 80,122
Turnover: 3.77 mill.
103.22Bid Size: 2 103.31Ask Size: 2 12.13 bill.USD 1.55% 7.69

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
  1,357.1000   1,231.8680   2,484.7380   2,360.1400   2,493.3100
Intangible Assets
  88.2000   44.1250   1,733.0470   354.5640   421.5030
Long-Term Investments
  212.2000   194.0420   455.4170   457.5330   534.0640
Fixed Assets
  -   1,874.2530   7,784.0110   4,854.5890   5,273.2090
Inventories
  436   358.3610   508.7280   450.2630   592.7810
Accounts Receivable
  492   385.2120   552.8280   486.0350   534.3260
Cash and Cash Equivalents
  477.2000   2,489.7680   213.7340   2,269.7560   1,137.3030
Current Assets
  1,482.9000   3,348.8500   1,831.0030   3,306.6180   2,477.5630
Total Assets
  3,584.8000   5,223.1030   9,615.0140   8,161.2070   7,750.7720

 

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
  194.1000   231.7050   306.5170   281.8740   418.5370
Long-term debt
  -   2,223.0350   3,174.6740   2,121.7180   1,415.3600
Liabilities to Banks
  -   -   -   -   -
Provisions
  137.2000   66.4000   119   667.1000   425.3000
Liabilities
  1,842   3,734.4680   6,213.7010   4,218.6030   3,933.0760
Share Capital
  .8000   .7800   1.1220   1.1250   1.1050
Total Equity
  1,742.8000   1,488.6350   3,401.3130   3,942.6040   3,817.6960
Minority Interests
  115.4000   129.1700   146.9210   147.5420   143.1470
Total liabilities equity
  3,584.8000   5,223.1030   9,615.0140   8,161.2070   7,750.7720

 

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
  2,616.4000   2,445.5480   3,651.3350   2,677.2030   3,071.9760
Depreciation (total)
  -   -   -   -   -
Operating Result
  582.9000   271.2980   442.4350   574.5510   587.7490
Interest Income
  -31.6000   -41.3580   -132.7220   -65.1810   -115.3500
Income Before Taxes
  544.4000   213.1790   358.1870   515.2640   446.7980
Income Taxes
  136.3000   18.4840   29.1220   96.2630   431.8170
Minority Interests Profit
  -26.7000   -27.5900   -25.1580   -37.0940   -44.6180
Net Income
  413.2000   133.3160   334.9060   643.6750   54.8500

 

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
  4.9300   1.6900   3.0100   5.7300   0.4900
Dividend per Share
  0.9600   1.1000   1.1600   1.2200   1.2800

 

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
  432.9000   492.6090   360.6890   733.4030   303.9790
Cash Flow from Investing Activities
  -157.7000   -46.1330   -2,160.5520   2,920.4880   -357.8030
Cash Flow from Financing
  -288   1,609.3290   -478.3250   -1,577.9030   -1,086.8680
Decrease / Increase in Cash
  -.5000   2,012.5290   -2,276.0340   2,056.0220   -1,132.4530
Employees
  4,231   3,625   6,963   5,000   5,400