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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  630.8000   707.4000   786.5000   1,747.4000   1,718.6000
Intangible Assets
  1,667.7000   1,572   -   3,323.5000   3,400.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   5,609.1000   11,558.7000   11,768.3000
Inventories
  121   136.5000   139.5000   191   205.2000
Accounts Receivable
  718.5000   784.7000   815.7000   1,217.9000   1,328.7000
Cash and Cash Equivalents
  466.8000   404   580   716.4000   433.6000
Current Assets
  1,391.8000   1,432.1000   1,692.7000   2,663   2,478.7000
Total Assets
  6,795   6,965.9000   7,301.8000   14,221.7000   14,247

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  236.9000   304.5000   282.3000   497.4000   508.4000
Long-term debt
  -   -   2,682.7000   5,992.1000   5,300
Liabilities to Banks
  480   111.3000   0.0000   0.0000   0.0000
Provisions
  -   573.8000   535.9000   1,245.7000   1,206.4000
Liabilities
  4,077.6000   4,474.6000   4,481.3000   9,277.3000   8,741.2000
Share Capital
  -   -   10.4000   12   12.1000
Total Equity
  2,717.4000   2,491.3000   2,820.5000   4,944.4000   5,505.8000
Minority Interests
  0.0000   0.0000   17.7000   14.9000   15.2000
Total liabilities equity
  6,795   6,965.9000   7,301.8000   14,221.7000   14,247

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  5,671.4000   5,808.3000   6,011.6000   8,680.1000   9,641.8000
Depreciation (total)
  86.3000   81.7000   -   164.5000   179.5000
Operating Result
  1,023.5000   990.9000   910.4000   1,002.9000   1,270.6000
Interest Income
  -94.5000   -103.7000   -   -274.9000   -219.1000
Income Before Taxes
  944.2000   915.6000   826.7000   732.1000   1,073.6000
Income Taxes
  359.4000   340.2000   -   294.1000   372.3000
Minority Interests Profit
  -1.7000   -1.6000   1.4000   1.1000   1.4000
Net Income
  583.1000   573.8000   511.2000   436.9000   711.8000

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  6.0900   6.3600   6.0300   4.4200   6.9400
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  841.4000   818.7000   739   982.4000   1,175.9000
Cash Flow from Investing Activities
  -534.2000   -359.6000   -350.1000   -3,994.9000   -795.7000
Cash Flow from Financing
  -.8000   -518.3000   -200.6000   3,184.6000   -649.8000
Decrease / Increase in Cash
  307.5000   -62.8000   176   136.4000   -282.8000
Employees
  34,000   34,000   36,000   50,000   52,000