2024-06-24  9:59:53 PM Chg. +0.06 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
44.03USD +0.14% 21,802
Turnover: 971,507.28
-Bid Size: - -Ask Size: - 2.18 bill.USD 1.91% 3.06

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
  576.7060   586   613.9000   595.1000   282.3000
Intangible Assets
  1,203.7450   1,003.3000   800.6000   539.7000   153.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,171.4130   5,924.8000   5,979.2000   5,676   2,382.1000
Inventories
  -   271.3000   234.1000   251.9000   218
Accounts Receivable
  706.5060   797.2000   822.3000   923.9000   451.1000
Cash and Cash Equivalents
  1,168.0370   1,859.2000   4,190   3,863.1000   3,874.4000
Current Assets
  16,250.4170   19,589.3000   24,705.6000   24,711.7000   24,112.7000
Total Assets
  22,421.8300   25,514.1000   30,684.8000   30,387.7000   26,494.8000

 

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
  442.4140   568.3000   651.2000   558.3000   300.8000
Long-term debt
  12,707   13,822.2000   17,980.4000   15,776.6000   12,211
Liabilities to Banks
  11,065.5000   13,708.3000   18,398.3000   12,907.7000   12,493.3000
Provisions
  633.2000   334.8000   211.2000   256.5000   80
Liabilities
  20,411.8000   23,855.9000   28,829.5000   28,055.6000   24,906.5000
Share Capital
  1.1210   1.1000   1.1000   1.1000   1.1000
Total Equity
  2,010.0300   1,658.2000   1,855.3000   2,332.1000   1,588.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  22,421.8300   25,514.1000   30,684.8000   30,387.7000   26,494.8000

 

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
  6,439.7460   7,138.1000   7,719.4000   7,791.2000   5,581.3000
Depreciation (total)
  142.0510   167.1000   183.1000   196.1000   79.9000
Operating Result
  1,261.8600   1,265.5000   1,645.5000   1,894.3000   1,307.4000
Interest Income
  330.1840   428.5000   564.4000   670.6000   569
Income Before Taxes
  931.6760   837   1,081.1000   1,223.7000   738.4000
Income Taxes
  326.2480   319.4000   292.4000   260.6000   165.8000
Minority Interests Profit
  8.8870   1.8000   0.0000   0.0000   -
Net Income
  596.5410   515.8000   788.7000   963.1000   278

 

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
  8.9100   7.3700   14.1700   17.5600   5.3600
Dividend per Share
  -   0.5200   2.0800   2.2800   2.5200

 

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
  1,705.8410   2,088.4000   2,609.6000   2,754.9000   1,217.7000
Cash Flow from Investing Activities
  -3,362.5480   -4,063   -4,288.5000   -1,872   2,860.8000
Cash Flow from Financing
  1,772.9010   2,663.4000   4,004.9000   -1,217.9000   -4,091.7000
Decrease / Increase in Cash
  90.8850   691.2000   2,330.8000   -347   -9.6000
Employees
  16,000   17,000   20,000   20,000   8,500