7/18/2024  9:59:59 PM Chg. -2.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
101.12USD -2.34% 47,472
Turnover: 4.88 mill.
-Bid Size: - -Ask Size: - 25.82 bill.USD 0.99% 26.76

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
  493.6780   526.3700   588.3480   653.5420   1,382.8020
Intangible Assets
  2,264.7080   2,085.2920   2,181.7070   2,488.6180   13,154.6550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,658.6390   7,548.3440   8,694.4900   9,854.5660   40,113.7140
Inventories
  -   -   -   -   -
Accounts Receivable
  281.6120   275.0320   301.8870   348.4000   895.2320
Cash and Cash Equivalents
  1,044.7280   1,162.7790   1,335.8550   1,210.8780   1,678.2730
Current Assets
  2,851.3130   3,116.0060   4,303.5790   3,376.2080   4,366.4480
Total Assets
  10,509.9520   10,664.3500   12,998.0690   13,230.7740   44,480.1620

 

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
  25.1950   28.1780   47.3910   76.2290   1,480.8840
Long-term debt
  4,379.7440   4,260.8270   4,559.4080   5,015.1680   9,090.3640
Liabilities to Banks
  592.6000   378.4000   635.2000   700.5000   463.2000
Provisions
  214.7000   744.9000   436.9000   585   3,145.6000
Liabilities
  7,632.5480   7,885.0080   9,032.8380   9,044.4310   16,425.1730
Share Capital
  -   -   -   -   -
Total Equity
  2,877.4040   2,779.3420   3,965.2310   4,186.3430   28,054.9890
Minority Interests
  130.9280   148.5510   170.7040   194.9360   199.2420
Total liabilities equity
  10,509.9520   10,664.3500   12,998.0690   13,230.7740   44,480.1620

 

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
  2,898.1500   2,202.8960   3,975.1630   3,366.3660   4,911.8920
Depreciation (total)
  187.8810   247.5420   451.1730   522.8130   878.3000
Operating Result
  424.9440   237.9510   558.8680   737.0550   791.4170
Interest Income
  -64.0320   -64.6070   -166.1850   -174.9000   -273.4920
Income Before Taxes
  360.9120   173.3440   392.6830   562.1550   517.9250
Income Taxes
  70.6950   35.6610   -101.3870   77.4880   62.1900
Minority Interests Profit
  -18.5510   -18.5510   -25.6450   -32.6140   -38.6630
Net Income
  271.6660   124.9310   468.4250   452.0530   430.6130

 

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
  2.0500   0.8100   3.0300   2.8500   2.1700
Dividend per Share
  0.0400   0.0200   0.0400   0.0400   0.2250

 

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
  585.0010   502.8090   512.3880   1,106.0820   1,391.2780
Cash Flow from Investing Activities
  -2,127.2480   -86.6830   -736.0250   -1,476.2870   -917.0860
Cash Flow from Financing
  1,965.4870   -265.7370   352.3050   286.9300   -28.6740
Decrease / Increase in Cash
  393.9890   118.0510   173.0760   -124.9770   467.3950
Employees
  4,438   8,995   10,000   11,000   24,000