12/13/2019  10:00:00 PM Chg. +0.4000 Volume Bid1:59:50 AM Ask11:14:59 PM Market Capitalization Dividend Y. P/E Ratio
22.0300USD +1.85% 3.41 mill.
Turnover: 68.04 mill.
20.6500Bid Size: 200 22.4000Ask Size: 100 10.47 bill.USD - -

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
  23,974.9000   23,840.6000   21,684   21,110.2000   4,169.2000
Intangible Assets
  5,795.4000   9,189.8000   7,092.5000   3,657.7000   1,881.6000
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  1,588.7000   1,499.5000   1,467.7000   1,906.5000   556.5000
Cash and Cash Equivalents
  2,701.9000   1,158.5000   982.1000   1,629.2000   529.9000
Current Assets
  5,482.6000   3,920.5000   3,357.4000   7,051.8000   1,374.8000
Total Assets
  67,714.3000   72,841.9000   67,867.2000   68,684.1000   13,616.9000

 

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
  1,072.9000   1,039   1,050.1000   1,168.2000   286.8000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  751.2000   1,043.7000   346.3000   765.4000   0.0000
Provisions
  -   -   -   -   533.4000
Liabilities
  56,172.8000   58,725.9000   57,692.9000   53,952.1000   8,926.3000
Share Capital
  -   -   -   -   -
Total Equity
  12,025.8000   14,714.5000   10,652.4000   13,761.3000   3,329.6000
Minority Interests
  -484.3000   -598.5000   -478.1000   970.7000   1,361
Total liabilities equity
  67,714.3000   72,841.9000   67,867.2000   68,684.1000   13,616.9000

 

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
  14,474.2000   18,248.3000   18,280   20,008.8000   3,590
Depreciation (total)
  4,276.4000   5,500.1000   5,825.8000   5,801.1000   4,857
Operating Result
  2,012.1000   2,228.2000   2,349.2000   2,801.3000   -148.4000
Interest Income
  -2,173.8000   -2,513   -2,405.5000   -2,638.4000   -381.8000
Income Before Taxes
  -526.5000   -1,055.9000   -684.6000   549.4000   -651.2000
Income Taxes
  355.5000   -75   364.9000   -1,217.9000   147.5000
Minority Interests Profit
  -58.2000   -47.6000   -103   -62   20.6000
Net Income
  -963.9000   -695   -1,152.5000   1,705.3000   -778.1000

 

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
  -1.4350   -0.8700   0.3900   -2.1300   -4.5300
Dividend per Share
  -   -   -   -   -

 

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
  3,931.3000   5,603.2000   5,705.8000   5,935.5000   573.9000
Cash Flow from Investing Activities
  -7,965   -2,803.4000   -3,829.4000   -3,917.7000   -640.1000
Cash Flow from Financing
  4,615.9000   -4,261.3000   -2,037.8000   -1,385.7000   41.8000
Decrease / Increase in Cash
  667.6000   -1,543.4000   -176.4000   647.1000   -22.7000
Employees
  35,000   38,000   37,000   41,000   10,300