08/11/2024  22:10:00 Chg. +1.41 Volume Bid08/11/2024 Ask08/11/2024 Market Capitalization Dividend Y. P/E Ratio
104.35USD +1.37% 1.37 mill.
Turnover: 95.78 mill.
102.89Bid Size: 100 106.00Ask Size: 100 17.25 bill.USD 0.84% 27.68

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
  1,170   950   942.8000   538.6000   545.5000
Intangible Assets
  1,776.1000   1,608.1000   2,490.1000   1,631.8000   1,558.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   7,761.1000   9,076.4000   8,862.8000   6,884.9000
Inventories
  1,243.3000   1,130.4000   1,174.3000   524.2000   581
Accounts Receivable
  -   1,205.9000   1,167.7000   764   831.6000
Cash and Cash Equivalents
  265.1000   110.4000   126.3000   238.5000   113.3000
Current Assets
  3,232.1000   2,894.1000   2,780.6000   2,672   1,748.8000
Total Assets
  11,743.3000   10,655.2000   11,857   11,534.8000   8,633.7000

 

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
  596.6000   583.1000   578.8000   436.6000   495.7000
Long-term debt
  -   2,997.4000   4,709.3000   4,278.4000   1,440.7000
Liabilities to Banks
  2.5000   6.7000   .7000   .8000   0.0000
Provisions
  580.6000   528.3000   844.2000   609.5000   394.8000
Liabilities
  5,525.6000   5,991.4000   7,848.2000   7,280.4000   3,595.9000
Share Capital
  -   2   1.8000   1.8000   1.8000
Total Equity
  6,217.7000   4,663.8000   4,008.8000   4,254.4000   5,037.8000
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  11,743.3000   10,655.2000   11,857   11,534.8000   8,633.7000

 

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
  7,479.7000   7,039   6,449   4,890   4,936.5000
Depreciation (total)
  -   -   -   181   182.9000
Operating Result
  774   851.9000   177.2000   700.7000   680.8000
Interest Income
  -69.1000   -68.6000   -102.7000   -156.7000   -87.3000
Income Before Taxes
  726.4000   784.3000   74.1000   561   489.2000
Income Taxes
  183.8000   177.3000   139.1000   109.4000   9.2000
Minority Interests Profit
  -5.8000   -   -   -   -
Net Income
  536.8000   214.9000   -76.4000   522.2000   666.5000

 

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
  2.6700   1.1300   -0.4200   2.8800   3.6700
Dividend per Share
  0.9600   1.1000   1.2800   1.3400   1.3800

 

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
  915.3000   1,008.4000   739.3000   861.4000   620.2000
Cash Flow from Investing Activities
  -211.2000   -128.3000   -1,965.5000   -121.8000   2,630.4000
Cash Flow from Financing
  -719.1000   -995.1000   1,286.3000   -600.1000   -3,432.6000
Decrease / Increase in Cash
  3.8000   -145.6000   15.9000   112.2000   -125.2000
Employees
  28,600   28,400   27,600   26,000   18,400