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

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
  198.9530   274.7860   347.0170   480.0810   656
Intangible Assets
  2,334.7610   2,167.5330   1,993.8850   2,176.8230   2,125
Long-Term Investments
  3,755.6530   7,931.3630   9,591.0670   10,421.6000   8,408
Fixed Assets
  9,673.1890   13,867.3380   14,437.4540   16,416.4580   14,280
Inventories
  -   -   -   -   -
Accounts Receivable
  643.8940   645.1690   860.1150   1,217.8010   1,523
Cash and Cash Equivalents
  3,148.6510   1,477.2650   2,081.0750   2,541.6040   2,624
Current Assets
  5,267.3740   3,553.2370   5,401.5190   9,034.8050   8,407
Total Assets
  14,940.5630   17,420.5750   19,838.9730   25,451.2630   22,687

 

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
  281.4800   322.8420   419.1080   667.5230   1,134
Long-term debt
  3,849.7560   6,158.4430   6,170.5220   8,809.7880   8,649
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,040.3000   892.6000   822.3000   481.1000   370
Liabilities
  6,373.8690   8,625.1060   10,018.8310   14,190.6650   13,902
Share Capital
  .4800   .4820   .4850   .4870   -
Total Equity
  8,566.6940   8,795.4690   9,820.1420   11,260.5980   8,785
Minority Interests
  -   -   -   -   -
Total liabilities equity
  14,940.5630   17,420.5750   19,838.9730   25,451.2630   22,687

 

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
  8,441.9710   9,223.9870   10,743.0060   12,681.0820   14,527
Depreciation (total)
  207.8200   272.4940   309.1350   362.7740   426
Operating Result
  3,073.3120   3,258.9070   2,906.3130   4,537.9920   5,341
Interest Income
  -74.4200   -104.5000   -112.9540   253.9760   269
Income Before Taxes
  2,989.4480   3,128.3200   2,713.2380   4,398.3220   4,835
Income Taxes
  567.6950   576.9600   578.2510   2,057.5570   837
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,421.7530   2,551.3600   2,134.9870   2,340.7650   3,998

 

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
  46.3000   50.0900   43.1400   47.7800   84.2600
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
  2,914.3970   3,102.2310   3,924.6970   4,662.0360   5,338
Cash Flow from Investing Activities
  -2,348.5440   -3,894.5180   -3,333.2950   -4,202.0350   2,215
Cash Flow from Financing
  1,428.9940   -729.9960   57.7370   -78.6630   -7,431
Decrease / Increase in Cash
  1,858.6570   -1,671.3860   603.9360   481.3340   82
Employees
  12,700   15,500   18,500   22,900   24,500