2024-05-14  9:59:57 PM Chg. +1.83 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
186.92USD +0.99% 43,742
Turnover: 8.16 mill.
-Bid Size: - -Ask Size: - 87.26 bill.USD 3.45% 58.76

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
  7,626.8170   9,866.4240   10,517.2580   11,101   11,247.1000
Intangible Assets
  6,889.3310   9,837.8760   11,274.6110   11,783.3000   11,174.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   31,176.2000   30,625.3000
Inventories
  -   -   -   -   -
Accounts Receivable
  198.7140   227.3540   308.3690   513.6000   459
Cash and Cash Equivalents
  313.4920   320.6860   787.1610   802.1000   1,208.7000
Current Assets
  947.9680   996.4680   1,689.8700   2,038.1000   2,385.1000
Total Assets
  21,331.5450   26,904.2720   30,879.1500   33,214.3000   33,010.4000

 

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
  90.3660   96.7140   118.6660   142.9000   130.8000
Long-term debt
  13,711.0840   17,068.8070   18,294.6590   19,430.3000   18,405.1000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  17,278.1930   20,191.4540   23,902.9500   26,386.2000   27,110.8000
Share Capital
  3.9950   4.2670   4.2990   4.4000   4.5000
Total Equity
  4,053.3520   6,712.8180   6,976.2000   6,828.1000   5,899.6000
Minority Interests
  99.7920   61.1390   212.3050   586.6000   563.5000
Total liabilities equity
  21,331.5450   26,904.2720   30,879.1500   33,214.3000   33,010.4000

 

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
  4,100.0480   4,771.5160   5,785.6680   6,663.9000   7,440.1000
Depreciation (total)
  1,003.8020   1,285.3280   1,525.6350   1,715.9000   2,110.8000
Operating Result
  1,486.9220   1,612.7890   1,853.0290   1,998.4000   1,905
Interest Income
  580.2340   -   -   -   -
Income Before Taxes
  865.7040   829.9620   1,125.8600   1,256.1000   1,154.6000
Income Taxes
  -62.5050   -157.9550   -155.5010   -30.7000   110.1000
Minority Interests Profit
  21.7110   13.0670   -13.9340   13.5000   -28.3000
Net Income
  801.0220   594.9110   849.3000   1,151.5000   1,227

 

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
  2.0200   1.4200   2.0000   2.6900   2.7900
Dividend per Share
  1.4000   1.8100   2.1700   2.6200   3.1500

 

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
  2,134.5890   2,183.0520   2,703.6040   2,925.6000   3,748.3000
Cash Flow from Investing Activities
  -1,949.5480   -7,741.7350   -2,107.4460   -2,800.9000   -2,749.5000
Cash Flow from Financing
  -134.5910   5,589.1010   -99.2940   -113   -607.7000
Decrease / Increase in Cash
  19.9160   7.1940   466.4750   18.4000   350
Employees
  2,974   3,371   4,507   4,752   5,026