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

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
  374.1430   493.6780   526.3700   588.3480   653.5420
Intangible Assets
  560.1360   2,264.7080   2,085.2920   2,181.7070   2,488.6180
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,491.2530   7,658.6390   7,548.3440   8,694.4900   9,854.5660
Inventories
  5.2280   -   -   -   -
Accounts Receivable
  202.3900   281.6120   275.0320   301.8870   348.4000
Cash and Cash Equivalents
  650.7390   1,044.7280   1,162.7790   1,335.8550   1,210.8780
Current Assets
  3,302.2950   2,851.3130   3,116.0060   4,303.5790   3,376.2080
Total Assets
  5,793.5480   10,509.9520   10,664.3500   12,998.0690   13,230.7740

 

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
  22.8360   25.1950   28.1780   47.3910   76.2290
Long-term debt
  1,680   4,379.7440   4,260.8270   4,559.4080   5,015.1680
Liabilities to Banks
  440.1000   592.6000   378.4000   635.2000   700.5000
Provisions
  209.1000   214.7000   744.9000   436.9000   585
Liabilities
  4,929.9950   7,632.5480   7,885.0080   9,032.8380   9,044.4310
Share Capital
  0.0000   -   -   -   -
Total Equity
  863.5530   2,877.4040   2,779.3420   3,965.2310   4,186.3430
Minority Interests
  105.5770   130.9280   148.5510   170.7040   194.9360
Total liabilities equity
  5,793.5480   10,509.9520   10,664.3500   12,998.0690   13,230.7740

 

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
  2,773.7180   2,898.1500   2,202.8960   3,975.1630   3,366.3660
Depreciation (total)
  137.5050   187.8810   247.5420   451.1730   522.8130
Operating Result
  456.5970   424.9440   237.9510   558.8680   737.0550
Interest Income
  -39.4870   -64.0320   -64.6070   -166.1850   -174.9000
Income Before Taxes
  417.1100   360.9120   173.3440   392.6830   562.1550
Income Taxes
  107.9950   70.6950   35.6610   -101.3870   77.4880
Minority Interests Profit
  -31.0750   -18.5510   -18.5510   -25.6450   -32.6140
Net Income
  278.0400   271.6660   124.9310   468.4250   452.0530

 

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
  2.0750   2.0500   0.8100   3.0300   2.8500
Dividend per Share
  0.0400   0.0400   0.0200   0.0400   0.0400

 

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
  424.7010   585.0010   502.8090   512.3880   1,106.0820
Cash Flow from Investing Activities
  -440.9210   -2,127.2480   -86.6830   -736.0250   -1,476.2870
Cash Flow from Financing
  141.3750   1,965.4870   -265.7370   352.3050   286.9300
Decrease / Increase in Cash
  68.8670   393.9890   118.0510   173.0760   -124.9770
Employees
  4,135   4,438   8,995   10,000   11,000