8/15/2024  10:10:00 PM Chg. +0.67 Volume Bid1:43:32 AM Ask1:43:32 AM Market Capitalization Dividend Y. P/E Ratio
71.27USD +0.95% 975,896
Turnover: 47.65 mill.
70.83Bid Size: 100 71.84Ask Size: 100 21.89 bill.USD 3.09% 18.66

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
  2,150.6000   2,054.7000   2,133.3000   1,996   2,007
Intangible Assets
  9,147.8000   9,228   11,062.2000   10,463   10,563
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  757.8000   1,460.4000   1,073.4000   913   1,533
Current Assets
  1,369.5000   2,097   1,749.6000   1,500   2,196
Total Assets
  18,411.1000   19,124.9000   21,223.5000   20,141   22,360

 

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
  361.5000   369.8000   412.9000   513   644
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,618.8000   1,715.1000   1,508.1000   1,519   1,564
Liabilities
  12,201.4000   12,339.3000   16,662.9000   16,523   18,101
Share Capital
  -   -   -   -   -
Total Equity
  2,912.7000   3,488.6000   4,560.6000   3,618   4,259
Minority Interests
  1,576.1000   1,786.1000   2,334.2000   2,007   1,769
Total liabilities equity
  18,411.1000   19,124.9000   21,223.5000   20,141   22,360

 

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
  4,052.2000   4,145.8000   4,576.1000   5,357   5,603
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,192.2000   1,666.7000   1,735.9000   1,917   2,007
Interest Income
  -478.3000   -466.9000   -512.2000   -535   -532
Income Before Taxes
  673.9000   1,199.8000   1,101.7000   1,382   1,452
Income Taxes
  162.2000   243.9000   -133.6000   238   341
Minority Interests Profit
  -136.6000   -340.3000   -586.5000   -532   -468
Net Income
  375.1000   615.6000   648.8000   612   643

 

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
  0.5100   1.4800   2.6400   2.4600   2.4000
Dividend per Share
  0.4400   0.6200   0.7800   1.8000   2.0000

 

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
  1,204.8000   1,269   1,382   1,165   1,476
Cash Flow from Investing Activities
  -61.5000   26.9000   -857.8000   -44   -30
Cash Flow from Financing
  -2,215.2000   -590.9000   -935.2000   -1,285   -842
Decrease / Increase in Cash
  -1,045.4000   702.6000   -387   -184   620
Employees
  4,300   4,300   6,200   6,000   6,300