12/5/2019  7:30:25 PM Chg. -0.09 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
213.26USD -0.04% 13,472
Turnover: 2.87 mill.
-Bid Size: - -Ask Size: - 94.51 bill.USD 1.48% 76.47

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
  7,626.8000   9,866.4000   10,517.3000   11,101   11,247.1000
Intangible Assets
  6,889.3000   9,837.9000   11,274.6000   11,783.3000   11,174.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  198.7000   227.4000   308.4000   513.6000   459
Cash and Cash Equivalents
  313.5000   320.7000   787.2000   802.1000   1,208.7000
Current Assets
  948   996.5000   1,689.9000   2,038.1000   2,385.1000
Total Assets
  21,331.5000   26,904.3000   30,879.2000   33,214.3000   33,010.4000

 

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
  90.4000   96.7000   118.7000   142.9000   130.8000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  17,278.2000   20,191.5000   22,811.7000   25,260   26,106
Share Capital
  -   -   -   -   -
Total Equity
  3,953.6000   6,651.7000   6,763.9000   6,241.5000   5,336.1000
Minority Interests
  99.8000   61.1000   212.3000   586.6000   563.5000
Total liabilities equity
  21,331.5000   26,904.3000   30,879.2000   33,214.3000   33,010.4000

 

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
  4,100   4,771.5000   5,785.7000   6,663.9000   7,440.1000
Depreciation (total)
  1,003.8000   1,285.3000   1,525.6000   1,715.9000   2,110.8000
Operating Result
  1,486.9000   1,612.8000   1,853   1,998.4000   1,905
Interest Income
  -555.7000   -568.2000   -680.5000   -703.4000   -770.9000
Income Before Taxes
  865.7000   830   1,125.9000   1,256.1000   1,154.6000
Income Taxes
  62.5000   158   155.5000   30.7000   -110.1000
Minority Interests Profit
  21.7000   13.1000   -13.9000   13.5000   -28.3000
Net Income
  824.9000   685.1000   956.4000   1,238.9000   1,236.4000

 

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
  2.0200   1.4200   2.0000   2.6900   2.7900
Dividend per Share
  1.4000   1.8100   2.1700   2.6200   3.1500

 

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
  2,134.6000   2,183.1000   2,703.6000   2,925.6000   3,748.3000
Cash Flow from Investing Activities
  -1,949.5000   -7,741.7000   -2,107.4000   -2,800.9000   -2,749.5000
Cash Flow from Financing
  -134.6000   5,589.1000   -99.3000   -113   -607.7000
Decrease / Increase in Cash
  19.9000   7.2000   466.5000   18.4000   350
Employees
  2,974   3,371   4,507   4,752   5,026