2024-11-06  10:10:00 PM Chg. -16.38 Volume Bid1:56:50 AM Ask1:56:50 AM Market Capitalization Dividend Y. P/E Ratio
197.47USD -7.66% 8.13 mill.
Turnover: 1.26 bill.
197.50Bid Size: 100 197.89Ask Size: 100 92.28 bill.USD 3.27% 62.10

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
  7,262.2000   7,626.8170   9,866.4240   10,517.2580   11,101
Intangible Assets
  6,701.5000   6,889.3310   9,837.8760   11,274.6110   11,783.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   31,176.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  151.1000   198.7140   227.3540   308.3690   513.6000
Cash and Cash Equivalents
  293.6000   313.4920   320.6860   787.1610   802.1000
Current Assets
  952.7000   947.9680   996.4680   1,689.8700   2,038.1000
Total Assets
  20,272.6000   21,331.5450   26,904.2720   30,879.1500   33,214.3000

 

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
  171.1000   90.3660   96.7140   118.6660   142.9000
Long-term debt
  -   13,711.0840   17,068.8070   18,294.6590   19,430.3000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  16,682.5000   17,278.1930   20,191.4540   23,902.9500   26,386.2000
Share Capital
  -   3.9950   4.2670   4.2990   4.4000
Total Equity
  3,534.2000   4,053.3520   6,712.8180   6,976.2000   6,828.1000
Minority Interests
  55.9000   99.7920   61.1390   212.3050   586.6000
Total liabilities equity
  20,272.6000   21,331.5450   26,904.2720   30,879.1500   33,214.3000

 

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
  3,361.4000   4,100.0480   4,771.5160   5,785.6680   6,663.9000
Depreciation (total)
  800.1000   1,003.8020   1,285.3280   1,525.6350   1,715.9000
Operating Result
  1,214.3000   1,486.9220   1,612.7890   1,853.0290   1,998.4000
Interest Income
  -426.4000   580.2340   -   -   -
Income Before Taxes
  541.7000   865.7040   829.9620   1,125.8600   1,256.1000
Income Taxes
  59.5000   -62.5050   -157.9550   -155.5010   -30.7000
Minority Interests Profit
  69.1000   21.7110   13.0670   -13.9340   13.5000
Net Income
  551.3000   801.0220   594.9110   849.3000   1,151.5000

 

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
  1.4000   2.0200   1.4200   2.0000   2.6900
Dividend per Share
  1.1000   1.4000   1.8100   2.1700   2.6200

 

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
  1,599   2,134.5890   2,183.0520   2,703.6040   2,925.6000
Cash Flow from Investing Activities
  -5,173.3000   -1,949.5480   -7,741.7350   -2,107.4460   -2,800.9000
Cash Flow from Financing
  3,525.6000   -134.5910   5,589.1010   -99.2940   -113
Decrease / Increase in Cash
  -75   19.9160   7.1940   466.4750   18.4000
Employees
  2,716   2,974   3,371   4,507   4,752