13/11/2024  22:10:00 Chg. -0.60 Volume Bid01:28:57 Ask01:28:57 Market Capitalization Dividend Y. P/E Ratio
59.36USD -1.00% 1.27 mill.
Turnover: 58.3 mill.
59.01Bid Size: 100 59.77Ask Size: 100 8.14 bill.USD 2.16% 14.20

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
  253   267.9000   304.9110   311.3870   293.5650
Intangible Assets
  264.5000   284.4000   355.6220   432.1420   433.8850
Long-Term Investments
  777.5000   825.7000   4.3290   0.0000   -
Fixed Assets
  -   -   1,579.5230   1,564.1190   1,635.4770
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   191.6180   167.9640   153.1160
Cash and Cash Equivalents
  1,944.3000   1,747.6000   2,185.3070   2,007.1900   896.8010
Current Assets
  2,501   2,462.3000   3,114.0060   2,951.3010   1,222.2980
Total Assets
  4,649.6000   4,537.8000   4,693.5290   4,515.4200   2,857.7750

 

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
  567.1000   523.9000   569.0070   231.3220   259.5860
Long-term debt
  -   -   505.8370   505.2980   1,501.9250
Liabilities to Banks
  827.5000   936.5000   769.8000   744.2000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  3,323.7000   3,274.2000   3,136.9800   2,682.4710   2,834.6720
Share Capital
  4   3.2000   3.1660   3.1660   2.6020
Total Equity
  1,325.9000   1,263.5000   1,556.5490   1,832.9490   23.1030
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,649.6000   4,537.8000   4,693.5290   4,515.4200   2,857.7750

 

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
  2,893.8000   2,905.9000   3,024.2950   3,078.6580   3,038.1530
Depreciation (total)
  -   -   115.6040   159.8040   173.5980
Operating Result
  566.3000   696.7000   763.2110   -   -
Interest Income
  -   -   -57.3880   -45.2460   -68.9620
Income Before Taxes
  576.1000   702   767.1160   742.8050   569.4790
Income Taxes
  230.1000   236.9000   267.0190   256.0610   185.9260
Minority Interests Profit
  -   -   -   -   -
Net Income
  265.9000   433.9000   475.1570   473.6630   374.2670

 

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
  0.8900   1.5900   1.7300   1.7200   1.5000
Dividend per Share
  0.7000   0.8000   0.8000   0.8000   0.8000

 

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
  362   497.1000   809.5810   626.6080   532.3940
Cash Flow from Investing Activities
  351.9000   -110.9000   10.6900   -148.9320   329.5150
Cash Flow from Financing
  -445.1000   -584.5000   -364.9300   -645.8070   -1,961.7290
Decrease / Increase in Cash
  266.5000   -196.8000   437.7230   -178.1170   -1,110.3890
Employees
  2,500   2,200   2,200   2,200   2,400