31/10/2024  21:10:00 Chg. -6.77 Volume Bid23:45:18 Ask23:45:18 Market Capitalization Dividend Y. P/E Ratio
329.06USD -2.02% 1.37 mill.
Turnover: 288.45 mill.
325.03Bid Size: 100 329.06Ask Size: 100 57.62 bill.USD 3.65% 29.62

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
  -   -   -   -   -
Intangible Assets
  209.4000   246.9000   228.6320   211.4580   -
Long-Term Investments
  735.3000   856.2000   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  411   428.1000   -   -   -
Cash and Cash Equivalents
  17.2000   19.2000   187.7120   104.2850   183.6880
Current Assets
  -   -   -   -   -
Total Assets
  8,793.4000   9,876.3000   9,818.6760   9,778.2320   10,130.3380

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   -   390.7490
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  670.5000   1,057.4000   311.5050   580.5940   688.6840
Share Capital
  -   -   17.2450   17.2930   17.3290
Total Equity
  8,122.9000   8,818.9000   9,507.1710   9,197.6380   9,441.6540
Minority Interests
  0.0000   0.0000   26.3750   26.9970   29.7440
Total liabilities equity
  8,793.4000   9,876.3000   9,818.6760   9,778.2320   10,130.3380

 

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
  1,826.7000   1,981.7000   2,195.4040   2,381.6960   2,560.5490
Depreciation (total)
  357.8000   387.4000   437.1140   426.0080   433.3140
Operating Result
  872   962.5000   1,068.1110   1,232.0090   1,374.4960
Interest Income
  -19.8000   -6.4000   6.7810   .6100   4.2100
Income Before Taxes
  930.2000   1,057.5000   -   -   -
Income Taxes
  0.0000   0.0000   -   -   -
Minority Interests Profit
  -3.8000   -5.1000   -5.7510   -6.4450   -6.8630
Net Income
  939.3000   1,052.5000   908.1760   1,053.0500   1,183.8790

 

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
  3.9300   4.9200   5.2700   6.1000   6.8400
Dividend per Share
  4.4000   5.1500   5.6000   6.5000   7.3000

 

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
  1,285.7000   1,430.3000   1,606.7580   1,732.6010   1,945.3360
Cash Flow from Investing Activities
  -290.5000   -1,412.4000   -212.9960   -440.1050   -716.7260
Cash Flow from Financing
  -1,117.3000   -16.2000   -1,225.4150   -1,375.6050   -1,148.8260
Decrease / Increase in Cash
  -122.1000   1.8000   168.3470   -83.1090   79.7840
Employees
  5,000   5,200   5,300   5,300   5,500