2024-04-19  8:58:38 PM Chg. +0.78 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
171.74USD +0.45% 71,752
Turnover: 12.3 mill.
-Bid Size: - -Ask Size: - 79.87 bill.USD 3.77% 53.86

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
  5,790   7,262.2000   7,626.8170   9,866.4240   10,517.2580
Intangible Assets
  3,115.1000   6,701.5000   6,889.3310   9,837.8760   11,274.6110
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  137   151.1000   198.7140   227.3540   308.3690
Cash and Cash Equivalents
  368.6000   293.6000   313.4920   320.6860   787.1610
Current Assets
  829.5000   952.7000   947.9680   996.4680   1,689.8700
Total Assets
  14,089.1000   20,272.6000   21,331.5450   26,904.2720   30,879.1500

 

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
  89.6000   171.1000   90.3660   96.7140   118.6660
Long-term debt
  -   -   13,711.0840   17,068.8070   18,294.6590
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  10,404.9000   16,682.5000   17,278.1930   20,191.4540   23,902.9500
Share Capital
  -   -   3.9950   4.2670   4.2990
Total Equity
  3,573.1000   3,534.2000   4,053.3520   6,712.8180   6,976.2000
Minority Interests
  111.1000   55.9000   99.7920   61.1390   212.3050
Total liabilities equity
  14,089.1000   20,272.6000   21,331.5450   26,904.2720   30,879.1500

 

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
  2,876   3,361.4000   4,100.0480   4,771.5160   5,785.6680
Depreciation (total)
  644.3000   800.1000   1,003.8020   1,285.3280   1,525.6350
Operating Result
  1,119.7000   1,214.3000   1,486.9220   1,612.7890   1,853.0290
Interest Income
  -379.7000   -426.4000   580.2340   -   -
Income Before Taxes
  701.3000   541.7000   865.7040   829.9620   1,125.8600
Income Taxes
  107.3000   59.5000   -62.5050   -157.9550   -155.5010
Minority Interests Profit
  43.3000   69.1000   21.7110   13.0670   -13.9340
Net Income
  637.3000   551.3000   801.0220   594.9110   849.3000

 

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
  1.6100   1.4000   2.0200   1.4200   2.0000
Dividend per Share
  0.9000   1.1000   1.4000   1.8100   2.1700

 

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
  1,414.4000   1,599   2,134.5890   2,183.0520   2,703.6040
Cash Flow from Investing Activities
  -2,558.4000   -5,173.3000   -1,949.5480   -7,741.7350   -2,107.4460
Cash Flow from Financing
  1,170.4000   3,525.6000   -134.5910   5,589.1010   -99.2940
Decrease / Increase in Cash
  38.4000   -75   19.9160   7.1940   466.4750
Employees
  2,432   2,716   2,974   3,371   4,507