11/14/2024  9:59:57 PM Chg. +0.45 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
56.73USD +0.80% 27,924
Turnover: 1.59 mill.
-Bid Size: - -Ask Size: - 2.82 bill.USD 1.48% 3.94

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
  559.6280   576.7060   586   613.9000   595.1000
Intangible Assets
  1,515.9940   1,203.7450   1,003.3000   800.6000   539.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,449.2010   6,171.4130   5,924.8000   5,979.2000   5,676
Inventories
  -   -   271.3000   234.1000   251.9000
Accounts Receivable
  743.2940   706.5060   797.2000   822.3000   923.9000
Cash and Cash Equivalents
  1,077.1520   1,168.0370   1,859.2000   4,190   3,863.1000
Current Assets
  13,814.7760   16,250.4170   19,589.3000   24,705.6000   24,711.7000
Total Assets
  20,263.9770   22,421.8300   25,514.1000   30,684.8000   30,387.7000

 

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
  455.6560   442.4140   568.3000   651.2000   558.3000
Long-term debt
  10,261.7000   12,707   13,822.2000   17,980.4000   15,776.6000
Liabilities to Banks
  8,906.7000   11,065.5000   13,708.3000   18,398.3000   12,907.7000
Provisions
  691.1000   633.2000   334.8000   211.2000   256.5000
Liabilities
  17,867.5970   20,411.8000   23,855.9000   28,829.5000   28,055.6000
Share Capital
  1.1170   1.1210   1.1000   1.1000   1.1000
Total Equity
  2,396.3800   2,010.0300   1,658.2000   1,855.3000   2,332.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  20,263.9770   22,421.8300   25,514.1000   30,684.8000   30,387.7000

 

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
  5,302.9400   6,439.7460   7,138.1000   7,719.4000   7,791.2000
Depreciation (total)
  109.6550   142.0510   167.1000   183.1000   196.1000
Operating Result
  1,098.4670   1,261.8600   1,265.5000   1,645.5000   1,894.3000
Interest Income
  260.5260   330.1840   428.5000   564.4000   670.6000
Income Before Taxes
  837.9410   931.6760   837   1,081.1000   1,223.7000
Income Taxes
  321.8010   326.2480   319.4000   292.4000   260.6000
Minority Interests Profit
  9.8470   8.8870   1.8000   0.0000   0.0000
Net Income
  506.2930   596.5410   515.8000   788.7000   963.1000

 

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
  8.7200   8.9100   7.3700   14.1700   17.5600
Dividend per Share
  -   -   0.5200   2.0800   2.2800

 

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
  1,344.1590   1,705.8410   2,088.4000   2,609.6000   2,754.9000
Cash Flow from Investing Activities
  -4,737.1210   -3,362.5480   -4,063   -4,288.5000   -1,872
Cash Flow from Financing
  3,516.1460   1,772.9010   2,663.4000   4,004.9000   -1,217.9000
Decrease / Increase in Cash
  107.3300   90.8850   691.2000   2,330.8000   -347
Employees
  15,000   16,000   17,000   20,000   20,000