6/14/2024  9:59:59 PM Chg. +1.18 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
124.61USD +0.96% 113,543
Turnover: 14.07 mill.
-Bid Size: - -Ask Size: - 36.89 bill.USD 0.00% 22.66

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  409.4000   480.7000   553.1260   1,064.2590   1,394.9040
Intangible Assets
  821.4000   1,111   1,290.0870   2,793.9540   2,446.6520
Long-Term Investments
  -   -   286.8820   658.4390   0.0000
Fixed Assets
  -   -   6,096.0490   12,525.0510   12,327.2950
Inventories
  -   -   -   -   -
Accounts Receivable
  461.5000   614.7000   778.3340   1,082.4060   1,343.2470
Cash and Cash Equivalents
  1,293.2000   1,021   1,402.7000   1,676.2990   1,796.8110
Current Assets
  2,614.5000   2,219.3000   2,924.4890   2,978.7610   3,450.2510
Total Assets
  7,085.2000   7,739.5000   9,020.5380   15,503.8120   15,777.5460

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  1,237.1000   1,305.6000   1,549.8650   1,815.4270   2,086.3250
Long-term debt
  -   -   1,746.7870   3,201.2770   3,159.3360
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  323.8000   433.5000   453   473.8000   485
Liabilities
  4,804.9000   5,594   7,126.8090   10,574.0450   10,084.4430
Share Capital
  -   -   .0200   .0220   .0220
Total Equity
  2,280.3000   2,145.5000   1,893.7290   4,929.7670   5,693.1030
Minority Interests
  0.0000   0.0000   109.4620   65.3730   1,560.8020
Total liabilities equity
  7,085.2000   7,739.5000   9,020.5380   15,503.8120   15,777.5460

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  4,030.3000   4,771.3000   5,763.4850   6,672.3170   8,773.5640
Depreciation (total)
  31.7000   71.7000   345.4320   500.3450   794.2020
Operating Result
  431.7000   366.1000   517.7640   413.5660   461.7020
Interest Income
  -61.4000   -62.6000   -70.8010   -109.5000   -153.4220
Income Before Taxes
  350.1000   300.7000   464.6410   925.9620   276.6000
Income Taxes
  47.1000   84.3000   -91.6910   -203.2140   -15.3150
Minority Interests Profit
  -.3000   16.5000   25.1470   41.7170   20.5630
Net Income
  280.2000   232.9000   398.0970   764.4650   281.8480

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.0900   1.7300   3.0900   5.8700   1.8700
Dividend per Share
  0.9600   0.5600   0.6600   0.8400   1.0000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,237.2000   763.2000   1,366.9590   1,368.0450   1,564.3340
Cash Flow from Investing Activities
  -367.8000   -525.5000   -924.2570   -2,371.2600   -718.3210
Cash Flow from Financing
  -272.8000   -492.5000   48.1490   1,404.1990   -690.6190
Decrease / Increase in Cash
  604   -272.1000   381.6670   273.5990   120.5120
Employees
  12,330   14,570   18,210   18,730   20,075