11/11/2024  8:44:39 PM Chg. +2.91 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
263.13USD +1.12% 8,120
Turnover: 2.14 mill.
-Bid Size: - -Ask Size: - 14.17 bill.USD - 37.60

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
  1,531.8000   1,602.2000   1,558.8340   1,532.4670   1,611.8000
Intangible Assets
  572.8000   570   530.0800   506.8180   498.7000
Long-Term Investments
  21.7000   20.9000   -   -   -
Fixed Assets
  -   -   -   2,510.2320   2,589.0490
Inventories
  171.4000   152.1000   -   -   -
Accounts Receivable
  568.5000   606   557.1310   496.0040   496.2260
Cash and Cash Equivalents
  229.8000   310.1000   246.8790   184.7080   306.9970
Current Assets
  1,086.8000   1,171.2000   1,126.4330   921.1960   1,092.8710
Total Assets
  3,825.8000   3,953.7000   3,704.2780   3,431.4280   3,681.9200

 

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
  256.5000   316.5000   267.3290   241.1830   229.5340
Long-term debt
  -   -   1,395   1,382.5430   1,633.2720
Liabilities to Banks
  -   -   -   -   -
Provisions
  224.5000   246.9000   290.2000   267.6000   293.4000
Liabilities
  2,393.7000   2,478   2,441.4070   2,335.1460   2,597.6790
Share Capital
  .6040   .6070   .5890   .5760   .5730
Total Equity
  1,432.1000   1,475.6000   1,262.8710   1,096.2820   1,084.2410
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,825.8000   3,953.7000   3,704.2780   3,431.4280   3,681.9200

 

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
  2,187.9000   3,509.7000   3,401.6360   3,275.1370   2,755.2260
Depreciation (total)
  161.6000   264.4000   276.0830   274.1940   287.0020
Operating Result
  202.2000   220.6000   111.8100   187.5790   69.1620
Interest Income
  -47.3000   -78.4000   -   -   -
Income Before Taxes
  127.7000   143.9000   38.5220   109.6460   8.7160
Income Taxes
  -1.9000   48.3000   66.8500   65.5440   48.5890
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  129.7000   95.6000   -28.3280   44.1020   -39.8730

 

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
  2.4100   1.5800   -0.4700   0.7600   -0.6900
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  324.4000   415.8000   297.3660   396.3830   259.6240
Cash Flow from Investing Activities
  -1,572.6000   -345.2000   -258.2940   -350.6420   -361.7770
Cash Flow from Financing
  1,217.9000   13.1000   -93.9450   -90.1790   220.2350
Decrease / Increase in Cash
  -30.9000   80.2000   -63.1940   -62.1710   122.2890
Employees
  13,180   13,000   13,000   12,900   12,400