2024-04-17  9:59:54 PM Chg. -27.33 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
3,442.90USD -0.79% 5,969
Turnover: 20.65 mill.
-Bid Size: - -Ask Size: - 117.68 bill.USD - 29.02

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  274.7860   347.0170   480.0810   656   738
Intangible Assets
  2,167.5330   1,993.8850   2,176.8230   2,125   1,954
Long-Term Investments
  7,931.3630   9,591.0670   10,421.6000   8,408   4,477
Fixed Assets
  13,867.3380   14,437.4540   16,416.4580   14,280   11,569
Inventories
  -   -   -   -   -
Accounts Receivable
  645.1690   860.1150   1,217.8010   1,523   1,680
Cash and Cash Equivalents
  1,477.2650   2,081.0750   2,541.6040   2,624   6,312
Current Assets
  3,553.2370   5,401.5190   9,034.8050   8,407   9,833
Total Assets
  17,420.5750   19,838.9730   25,451.2630   22,687   21,402

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  322.8420   419.1080   667.5230   1,134   1,239
Long-term debt
  6,158.4430   6,170.5220   8,809.7880   8,649   7,640
Liabilities to Banks
  -   -   -   -   -
Provisions
  892.6000   822.3000   481.1000   370   876
Liabilities
  8,625.1060   10,018.8310   14,190.6650   13,902   15,469
Share Capital
  .4820   .4850   .4870   -   -
Total Equity
  8,795.4690   9,820.1420   11,260.5980   8,785   5,933
Minority Interests
  -   -   -   -   -
Total liabilities equity
  17,420.5750   19,838.9730   25,451.2630   22,687   21,402

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  9,223.9870   10,743.0060   12,681.0820   14,527   15,066
Depreciation (total)
  272.4940   309.1350   362.7740   426   469
Operating Result
  3,258.9070   2,906.3130   4,537.9920   5,341   5,345
Interest Income
  -104.5000   -112.9540   253.9760   269   266
Income Before Taxes
  3,128.3200   2,713.2380   4,398.3220   4,835   5,958
Income Taxes
  576.9600   578.2510   2,057.5570   837   1,093
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,551.3600   2,134.9870   2,340.7650   3,998   4,865

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  50.0900   43.1400   47.7800   84.2600   112.9300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,102.2310   3,924.6970   4,662.0360   5,338   4,865
Cash Flow from Investing Activities
  -3,894.5180   -3,333.2950   -4,202.0350   2,215   7,050
Cash Flow from Financing
  -729.9960   57.7370   -78.6630   -7,431   -8,220
Decrease / Increase in Cash
  -1,671.3860   603.9360   481.3340   82   3,687
Employees
  15,500   18,500   22,900   24,500   26,400