2024-04-26  9:41:11 PM Chg. -1.85 Volume Bid2024-04-26 Ask2024-04-26 Market Capitalization Dividend Y. P/E Ratio
210.64USD -0.87% 41,166
Turnover: 8.68 mill.
210.00Bid Size: 122 210.73Ask Size: 100 76.04 bill.USD 4.57% 23.81

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
  508.9000   491.7000   425.2000   399.7000   448.7000
Intangible Assets
  19,812.7000   19,713.2000   19,617.1000   19,521.6000   22,675.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  29,696.2000   29,467   29,337.9000   28,884.7000   35,589
Inventories
  -   -   -   -   -
Accounts Receivable
  341.2000   357.8000   364.4000   359.7000   553.3000
Cash and Cash Equivalents
  1,366.1000   1,692.6000   1,868.6000   1,903.6000   1,374.5000
Current Assets
  42,545.3000   37,904.5000   40,031.5000   46,906.5000   41,886.7000
Total Assets
  72,241.5000   67,371.5000   69,369.4000   75,791.2000   77,475.7000

 

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
  36.9000   28.7000   26.2000   31.3000   116
Long-term debt
  2,107.9000   2,241.4000   2,231.2000   2,233.1000   3,826.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  7,302.7000   7,358.3000   7,291   4,857.7000   5,665.9000
Liabilities
  51,318   46,819.7000   49,028.7000   53,379.4000   51,557.2000
Share Capital
  3.4000   3.4000   3.4000   3.4000   3.6000
Total Equity
  20,923.5000   20,551.8000   20,340.7000   22,411.8000   25,918.5000
Minority Interests
  0.0000   -   -   -   46.8000
Total liabilities equity
  72,241.5000   67,371.5000   69,369.4000   75,791.2000   77,475.7000

 

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
  3,112.5000   3,326.8000   3,595.2000   3,644.7000   4,309.4000
Depreciation (total)
  132.6000   129.2000   129.2000   113   118.7000
Operating Result
  1,768.4000   1,988.7000   2,202.7000   2,312   2,607.6000
Interest Income
  -119.4000   -117.4000   -123.5000   -117   -157.7000
Income Before Taxes
  1,771.4000   1,956.8000   2,287.6000   2,526.3000   2,777.8000
Income Taxes
  644.5000   709.8000   753.5000   -1,537.1000   814.1000
Minority Interests Profit
  -   -   -   -   -1.5000
Net Income
  1,127.1000   1,247   1,534.1000   4,063.4000   1,962.2000

 

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
  3.3700   3.7100   4.5500   12.0000   5.7300
Dividend per Share
  3.8800   4.9000   5.6500   6.1400   4.5500

 

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
  1,291.4000   1,515.3000   1,716   1,840.4000   2,440.8000
Cash Flow from Investing Activities
  -199.1000   17.9000   53.7000   179.9000   -1,889.6000
Cash Flow from Financing
  -2,195.9000   -1,206.7000   -1,593.7000   -1,985.3000   -1,080
Decrease / Increase in Cash
  -1,103.6000   326.5000   176   35   -528.8000
Employees
  2,680   2,530   2,700   2,830   4,590