2024-05-03  10:10:00 PM Chg. +1.07 Volume Bid2:00:00 AM Ask2:00:00 AM 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

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
  707.4000   786.5000   1,747.4000   1,718.6000   1,748.9000
Intangible Assets
  1,572   -   3,323.5000   3,400.5000   4,340.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   5,609.1000   11,558.7000   11,768.3000   13,885.4000
Inventories
  136.5000   139.5000   191   205.2000   227.6000
Accounts Receivable
  784.7000   815.7000   1,217.9000   1,328.7000   1,481.3000
Cash and Cash Equivalents
  404   580   716.4000   433.6000   316.7000
Current Assets
  1,432.1000   1,692.7000   2,663   2,478.7000   2,682.6000
Total Assets
  6,965.9000   7,301.8000   14,221.7000   14,247   16,568

 

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
  304.5000   282.3000   497.4000   508.4000   663
Long-term debt
  -   2,682.7000   5,992.1000   5,300   6,344.6000
Liabilities to Banks
  111.3000   0.0000   0.0000   0.0000   0.0000
Provisions
  573.8000   535.9000   1,245.7000   1,206.4000   948.3000
Liabilities
  4,474.6000   4,481.3000   9,277.3000   8,741.2000   9,738
Share Capital
  -   10.4000   12   12.1000   12
Total Equity
  2,491.3000   2,820.5000   4,944.4000   5,505.8000   6,830
Minority Interests
  0.0000   17.7000   14.9000   15.2000   20.8000
Total liabilities equity
  6,965.9000   7,301.8000   14,221.7000   14,247   16,568

 

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
  5,808.3000   6,011.6000   8,680.1000   9,641.8000   10,441.4000
Depreciation (total)
  81.7000   -   164.5000   179.5000   216.5000
Operating Result
  990.9000   910.4000   1,002.9000   1,270.6000   1,305.2000
Interest Income
  -103.7000   -   -274.9000   -219.1000   -235.1000
Income Before Taxes
  915.6000   826.7000   732.1000   1,073.6000   1,077.5000
Income Taxes
  340.2000   -   294.1000   372.3000   -139.1000
Minority Interests Profit
  -1.6000   1.4000   1.1000   1.4000   5.8000
Net Income
  573.8000   511.2000   436.9000   711.8000   1,227.1000

 

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
  6.3600   6.0300   4.4200   6.9400   11.9900
Dividend per Share
  0.0000   -   -   -   -

 

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
  818.7000   739   982.4000   1,175.9000   1,459.4000
Cash Flow from Investing Activities
  -359.6000   -350.1000   -3,994.9000   -795.7000   -2,228.7000
Cash Flow from Financing
  -518.3000   -200.6000   3,184.6000   -649.8000   631.9000
Decrease / Increase in Cash
  -62.8000   176   136.4000   -282.8000   -116.9000
Employees
  34,000   36,000   50,000   52,000   60,000