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

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
  1,224.5000   1,170   950   942.8000   538.6000
Intangible Assets
  1,909.7000   1,776.1000   1,608.1000   2,490.1000   1,631.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   7,761.1000   9,076.4000   8,862.8000
Inventories
  1,380.3000   1,243.3000   1,130.4000   1,174.3000   524.2000
Accounts Receivable
  -   -   1,205.9000   1,167.7000   764
Cash and Cash Equivalents
  261.3000   265.1000   110.4000   126.3000   238.5000
Current Assets
  3,260.4000   3,232.1000   2,894.1000   2,780.6000   2,672
Total Assets
  11,795.3000   11,743.3000   10,655.2000   11,857   11,534.8000

 

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
  569.6000   596.6000   583.1000   578.8000   436.6000
Long-term debt
  -   -   2,997.4000   4,709.3000   4,278.4000
Liabilities to Banks
  3.1000   2.5000   6.7000   .7000   .8000
Provisions
  488.1000   580.6000   528.3000   844.2000   609.5000
Liabilities
  5,312   5,525.6000   5,991.4000   7,848.2000   7,280.4000
Share Capital
  -   -   2   1.8000   1.8000
Total Equity
  6,483.4000   6,217.7000   4,663.8000   4,008.8000   4,254.4000
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  11,795.3000   11,743.3000   10,655.2000   11,857   11,534.8000

 

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
  4,416.1000   7,479.7000   7,039   6,449   4,890
Depreciation (total)
  -   -   -   -   181
Operating Result
  -43.1000   774   851.9000   177.2000   700.7000
Interest Income
  -67.6000   -69.1000   -68.6000   -102.7000   -156.7000
Income Before Taxes
  -184   726.4000   784.3000   74.1000   561
Income Taxes
  -79.4000   183.8000   177.3000   139.1000   109.4000
Minority Interests Profit
  -2.6000   -5.8000   -   -   -
Net Income
  -107.2000   536.8000   214.9000   -76.4000   522.2000

 

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
  -0.8400   2.6700   1.1300   -0.4200   2.8800
Dividend per Share
  0.8800   0.9600   1.1000   1.2800   1.3400

 

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
  68   915.3000   1,008.4000   739.3000   861.4000
Cash Flow from Investing Activities
  375.6000   -211.2000   -128.3000   -1,965.5000   -121.8000
Cash Flow from Financing
  -232.3000   -719.1000   -995.1000   1,286.3000   -600.1000
Decrease / Increase in Cash
  211.3000   3.8000   -145.6000   15.9000   112.2000
Employees
  29,700   28,600   28,400   27,600   26,000