2024-05-01  9:59:57 PM Chg. -0.46 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
44.28USD -1.03% 20,105
Turnover: 897,649.34
-Bid Size: - -Ask Size: - 4.11 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
  359   460.4080   665.6020   723.8940   741
Intangible Assets
  720   909.6450   1,842.5610   1,861.9730   1,791.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   3,821.5060   6,315.6220   6,206.4430   6,174.9000
Inventories
  0.0000   -   -   -   -
Accounts Receivable
  389   465.4730   614.4940   634.9020   624.1000
Cash and Cash Equivalents
  62   22.2360   55.6340   44.1890   42.2000
Current Assets
  535.1000   580.2160   761.8280   773.6180   813.4000
Total Assets
  3,882.8000   4,401.7220   7,077.4500   6,980.0610   6,988.3000

 

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
  89.1000   114.5960   149.2020   152.8810   195.2000
Long-term debt
  -   1,527.2460   3,052.6390   2,877.3150   2,615.3000
Liabilities to Banks
  -   -   -   -   -
Provisions
  503.5000   563.3000   805.6000   873.9000   959.2000
Liabilities
  2,115.3000   2,484.5370   4,329.6120   4,163.6750   4,079.7000
Share Capital
  .8550   .8490   .8490   .8520   .9000
Total Equity
  1,750.5000   1,917.1850   2,747.8380   2,816.3860   2,908.6000
Minority Interests
  17.1000   22.1730   17.9470   10.6490   12
Total liabilities equity
  3,882.8000   4,401.7220   7,077.4500   6,980.0610   6,988.3000

 

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
  2,142.8000   2,555.6010   2,985.9080   3,562.3420   3,580.7000
Depreciation (total)
  27.1000   48.1380   65.7700   164   -
Operating Result
  535.6000   556.3360   487.6120   433.7750   -7.6000
Interest Income
  -54.9000   -66.0220   -77.2740   -97.7090   -93.7000
Income Before Taxes
  477.7000   487.5680   410.9070   328.1450   -107.9000
Income Taxes
  164.7000   159.4220   142.8940   120.2460   -150.9000
Minority Interests Profit
  -1.7000   1.6900   .9670   1.5400   .6000
Net Income
  311.4000   326.4560   256.9400   178.2300   23.4000

 

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
  3.6200   3.8400   3.0200   2.1000   0.2700
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
  403.5000   448.5000   390.3280   547.2490   508.6000
Cash Flow from Investing Activities
  -235   -462.7740   -2,533.9040   -195.6060   -193
Cash Flow from Financing
  -136   -30.0490   2,181.2080   -363.2550   -321.2000
Decrease / Increase in Cash
  30.7000   -44.9310   33.3980   -11.4450   -2
Employees
  14,924   16,718   25,000   25,000   25,700