6/24/2024  9:59:56 PM Chg. +0.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
128.13USD +0.31% 72,760
Turnover: 9.33 mill.
-Bid Size: - -Ask Size: - 37.94 bill.USD 0.00% 23.30

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
  480.7000   553.1260   1,064.2590   1,394.9040   1,575.2580
Intangible Assets
  1,111   1,290.0870   2,793.9540   2,446.6520   2,308.5360
Long-Term Investments
  -   286.8820   658.4390   0.0000   845.4500
Fixed Assets
  -   6,096.0490   12,525.0510   12,327.2950   12,976.0390
Inventories
  -   -   -   -   -
Accounts Receivable
  614.7000   778.3340   1,082.4060   1,343.2470   1,865.9950
Cash and Cash Equivalents
  1,021   1,402.7000   1,676.2990   1,796.8110   2,846.7290
Current Assets
  2,219.3000   2,924.4890   2,978.7610   3,450.2510   5,539.5890
Total Assets
  7,739.5000   9,020.5380   15,503.8120   15,777.5460   18,515.6280

 

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
  1,305.6000   1,549.8650   1,815.4270   2,086.3250   2,535.4960
Long-term debt
  -   1,746.7870   3,201.2770   3,159.3360   3,749.0540
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  433.5000   453   473.8000   485   328.6000
Liabilities
  5,594   7,126.8090   10,574.0450   10,084.4430   12,387.0600
Share Capital
  -   .0200   .0220   .0220   .0230
Total Equity
  2,145.5000   1,893.7290   4,929.7670   5,693.1030   6,128.5680
Minority Interests
  0.0000   109.4620   65.3730   1,560.8020   1,606.2330
Total liabilities equity
  7,739.5000   9,020.5380   15,503.8120   15,777.5460   18,515.6280

 

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
  4,771.3000   5,763.4850   6,672.3170   8,773.5640   10,059.8440
Depreciation (total)
  71.7000   345.4320   500.3450   794.2020   889.5440
Operating Result
  366.1000   517.7640   413.5660   461.7020   625.1380
Interest Income
  -62.6000   -70.8010   -109.5000   -153.4220   -147.5750
Income Before Taxes
  300.7000   464.6410   925.9620   276.6000   416.7640
Income Taxes
  84.3000   -91.6910   -203.2140   -15.3150   -45.4050
Minority Interests Profit
  16.5000   25.1470   41.7170   20.5630   6.6050
Net Income
  232.9000   398.0970   764.4650   281.8480   377.9640

 

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
  1.7300   3.0900   5.8700   1.8700   2.4900
Dividend per Share
  0.5600   0.6600   0.8400   1.0000   1.1600

 

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
  763.2000   1,366.9590   1,368.0450   1,564.3340   1,799.1540
Cash Flow from Investing Activities
  -525.5000   -924.2570   -2,371.2600   -718.3210   -1,582.3900
Cash Flow from Financing
  -492.5000   48.1490   1,404.1990   -690.6190   687.5140
Decrease / Increase in Cash
  -272.1000   381.6670   273.5990   120.5120   1,049.9180
Employees
  14,570   18,210   18,730   20,075   22,615