2024-04-22  10:10:00 PM Chg. +1.14 Volume Bid1:46:08 PM Ask1:46:08 PM Market Capitalization Dividend Y. P/E Ratio
86.04USD +1.34% 1.78 mill.
Turnover: 115.89 mill.
80.05Bid Size: 200 98.50Ask Size: 100 26.3 bill.USD - 26.89

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
  458.6000   497.9260   529.8230   560.7560   617.7390
Intangible Assets
  841.2000   802.3600   1,450.4690   1,411.0390   1,399.1120
Long-Term Investments
  163.8000   59.5120   217.9430   232.2380   238.0010
Fixed Assets
  -   4,122.6010   5,712.7200   5,657.1370   6,031.3030
Inventories
  -   -   -   -   -
Accounts Receivable
  -   1,736.2290   2,471.7400   2,605.6020   3,207.2850
Cash and Cash Equivalents
  491.9000   740.8840   540.4030   762.5760   751.7740
Current Assets
  2,879.8000   3,524.5040   5,305.2230   5,122.4500   5,452.5270
Total Assets
  6,998.4000   7,647.1050   11,017.9430   10,779.5870   11,483.8300

 

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
  817.5000   -   -   -   -
Long-term debt
  -   1,832.8020   2,645.1110   2,548.1260   1,999.6030
Liabilities to Banks
  517.1000   506.1000   1,750.8000   1,254.7000   910.8000
Provisions
  160.8000   149.2000   100.4000   70.7000   114
Liabilities
  5,062.4000   5,345.7070   8,258.8730   7,722.3420   7,404.2820
Share Capital
  -   3.3300   3.3420   3.3730   3.3950
Total Equity
  1,895.8000   2,301.3980   2,759.0700   3,057.2450   4,079.5480
Minority Interests
  40.2000   41.5680   46.4180   42.7580   60.1180
Total liabilities equity
  6,998.4000   7,647.1050   11,017.9430   10,779.5870   11,483.8300

 

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
  7,184.8000   9,049.9180   10,855.8100   13,071.5890   14,209.6080
Depreciation (total)
  190.4000   265.1010   314.0960   366.9270   406.1140
Operating Result
  616.1000   792.2540   835.9440   815.4870   1,071.4420
Interest Income
  -128.8000   105.8020   112.5690   136.8000   126.9610
Income Before Taxes
  509   777.2620   879.7300   880.7260   1,164.0930
Income Taxes
  187.2000   263.7590   320.8530   296.6620   466.1470
Minority Interests Profit
  -32.3000   29   11.7450   12.0910   6.4670
Net Income
  316.5000   484.5030   547.1320   571.9730   691.4790

 

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
  0.9600   1.4700   1.6400   1.7100   2.0500
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
  745.1000   661.7800   651.8970   450.3150   710.5050
Cash Flow from Investing Activities
  -465   -151.5560   -1,618.9590   -7.4390   -141.4150
Cash Flow from Financing
  -866.3000   -232.0690   789.5480   -199.6430   -603.7360
Decrease / Increase in Cash
  -597.4000   248.9720   -200.4810   222.1730   -10.8020
Employees
  44,000   52,000   70,000   75,000   80,000