2024-05-03  10:10:00 PM Chg. +1.07 Volume Bid11:07:54 PM Ask11:07:54 PM Market Capitalization Dividend Y. P/E Ratio
201.32USD +0.53% 555,654
Turnover: 67.51 mill.
197.00Bid Size: 100 210.00Ask Size: 100 16.97 bill.USD 1.43% 41.94

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  786.5000   1,747.4000   1,718.6000   1,748.9000   1,784.7000
Intangible Assets
  -   3,323.5000   3,400.5000   4,340.8000   3,911.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,609.1000   11,558.7000   11,768.3000   13,885.4000   13,349.9000
Inventories
  139.5000   191   205.2000   227.6000   237.3000
Accounts Receivable
  815.7000   1,217.9000   1,328.7000   1,481.3000   1,467.9000
Cash and Cash Equivalents
  580   716.4000   433.6000   316.7000   -426.8000
Current Assets
  1,692.7000   2,663   2,478.7000   2,682.6000   2,835.4000
Total Assets
  7,301.8000   14,221.7000   14,247   16,568   16,185.3000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  282.3000   497.4000   508.4000   663   634.6000
Long-term debt
  2,682.7000   5,992.1000   5,300   6,344.6000   6,041.9000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  535.9000   1,245.7000   1,206.4000   948.3000   940
Liabilities
  4,481.3000   9,277.3000   8,741.2000   9,738   9,213.9000
Share Capital
  10.4000   12   12.1000   12   11.7000
Total Equity
  2,820.5000   4,944.4000   5,505.8000   6,830   6,971.4000
Minority Interests
  17.7000   14.9000   15.2000   20.8000   19.1000
Total liabilities equity
  7,301.8000   14,221.7000   14,247   16,568   16,185.3000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  6,011.6000   8,680.1000   9,641.8000   10,441.4000   11,333.4000
Depreciation (total)
  -   164.5000   179.5000   216.5000   231.7000
Operating Result
  910.4000   1,002.9000   1,270.6000   1,305.2000   1,325.7000
Interest Income
  -   -274.9000   -219.1000   -235.1000   -244.2000
Income Before Taxes
  826.7000   732.1000   1,073.6000   1,077.5000   1,268.3000
Income Taxes
  -   294.1000   372.3000   -139.1000   384.4000
Minority Interests Profit
  1.4000   1.1000   1.4000   5.8000   .2000
Net Income
  511.2000   436.9000   711.8000   1,227.1000   883.7000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  6.0300   4.4200   6.9400   11.9900   8.7100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  739   982.4000   1,175.9000   1,459.4000   1,305.4000
Cash Flow from Investing Activities
  -350.1000   -3,994.9000   -795.7000   -2,228.7000   206.7000
Cash Flow from Financing
  -200.6000   3,184.6000   -649.8000   631.9000   -1,389.9000
Decrease / Increase in Cash
  176   136.4000   -282.8000   -116.9000   110.2000
Employees
  36,000   50,000   52,000   60,000   61,000