2024-04-29  10:10:00 PM Chg. +5.77 Volume Bid2024-04-29 Ask2024-04-29 Market Capitalization Dividend Y. P/E Ratio
204.17USD +2.91% 1.4 mill.
Turnover: 188.84 mill.
197.60Bid Size: 100 217.00Ask Size: 300 17.17 bill.USD 1.41% 42.54

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
  1,747.4000   1,718.6000   1,748.9000   1,784.7000   2,636.6000
Intangible Assets
  3,323.5000   3,400.5000   4,340.8000   3,911.1000   4,034.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  11,558.7000   11,768.3000   13,885.4000   13,349.9000   15,065.2000
Inventories
  191   205.2000   227.6000   237.3000   244.7000
Accounts Receivable
  1,217.9000   1,328.7000   1,481.3000   1,467.9000   1,543.9000
Cash and Cash Equivalents
  716.4000   433.6000   316.7000   -426.8000   -337.5000
Current Assets
  2,663   2,478.7000   2,682.6000   2,835.4000   2,981.2000
Total Assets
  14,221.7000   14,247   16,568   16,185.3000   18,046.4000

 

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
  497.4000   508.4000   663   634.6000   632.3000
Long-term debt
  5,992.1000   5,300   6,344.6000   6,041.9000   5,880.9000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,245.7000   1,206.4000   948.3000   940   942.8000
Liabilities
  9,277.3000   8,741.2000   9,738   9,213.9000   10,479.4000
Share Capital
  12   12.1000   12   11.7000   9
Total Equity
  4,944.4000   5,505.8000   6,830   6,971.4000   7,567
Minority Interests
  14.9000   15.2000   20.8000   19.1000   20.1000
Total liabilities equity
  14,221.7000   14,247   16,568   16,185.3000   18,046.4000

 

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
  8,680.1000   9,641.8000   10,441.4000   11,333.4000   11,554.8000
Depreciation (total)
  164.5000   179.5000   216.5000   231.7000   243.2000
Operating Result
  1,002.9000   1,270.6000   1,305.2000   1,325.7000   1,330.2000
Interest Income
  -274.9000   -219.1000   -235.1000   -244.2000   -240.7000
Income Before Taxes
  732.1000   1,073.6000   1,077.5000   1,268.3000   1,104.9000
Income Taxes
  294.1000   372.3000   -139.1000   384.4000   280
Minority Interests Profit
  1.1000   1.4000   5.8000   .2000   1.1000
Net Income
  436.9000   711.8000   1,227.1000   883.7000   823.8000

 

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
  4.4200   6.9400   11.9900   8.7100   8.4200
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
  982.4000   1,175.9000   1,459.4000   1,305.4000   1,444.7000
Cash Flow from Investing Activities
  -3,994.9000   -795.7000   -2,228.7000   206.7000   -1,283.1000
Cash Flow from Financing
  3,184.6000   -649.8000   631.9000   -1,389.9000   -252.7000
Decrease / Increase in Cash
  136.4000   -282.8000   -116.9000   110.2000   -89.3000
Employees
  50,000   52,000   60,000   61,000   65,000