2024-11-07  8:04:48 AM Chg. -5.0000 Volume Bid6:12:24 PM Ask6:12:24 PM Market Capitalization Dividend Y. P/E Ratio
120.0000EUR -4.00% 0
Turnover: 0.0000
122.0000Bid Size: 60 124.0000Ask Size: 60 37.41 bill.EUR - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  560.7560   617.7390   721.6920   836.2060   815.0090
Intangible Assets
  1,411.0390   1,399.1120   1,441.3080   1,379.5460   1,367.9000
Long-Term Investments
  232.2380   238.0010   216.1740   426.7110   452.3650
Fixed Assets
  5,657.1370   6,031.3030   6,702.5830   8,662.7320   9,193.5120
Inventories
  -   -   -   -   -
Accounts Receivable
  2,605.6020   3,207.2850   3,668.5910   4,466.6740   4,394.9540
Cash and Cash Equivalents
  762.5760   751.7740   777.2190   971.7810   1,896.1880
Current Assets
  5,122.4500   5,452.5270   6,754.2100   7,534.4640   8,845.6310
Total Assets
  10,779.5870   11,483.8300   13,456.7930   16,197.1960   18,039.1430

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  2,548.1260   1,999.6030   1,767.2600   1,761.2450   1,380.2020
Liabilities to Banks
  1,254.7000   910.8000   1,328.8000   977.2000   1,384
Provisions
  70.7000   114   107.4000   34.6000   124.5000
Liabilities
  7,722.3420   7,404.2820   8,446.8910   9,924.0840   10,919.0560
Share Capital
  3.3730   3.3950   3.3690   3.3480   3.3560
Total Equity
  3,057.2450   4,079.5480   5,009.9020   6,273.1120   7,120.0870
Minority Interests
  42.7580   60.1180   71.1050   40.4190   41.7610
Total liabilities equity
  10,779.5870   11,483.8300   13,456.7930   16,197.1960   18,039.1430

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  13,071.5890   14,209.6080   21,340.0880   23,894.0910   23,826.1950
Depreciation (total)
  366.9270   406.1140   451.9880   439.2240   501.7280
Operating Result
  815.4870   1,071.4420   1,087.9890   1,259.8750   969.7590
Interest Income
  136.8000   126.9610   98.6850   -   -
Income Before Taxes
  880.7260   1,164.0930   1,379.0060   1,361.3450   969.9690
Income Taxes
  296.6620   466.1470   313.0580   69.8950   214.1010
Minority Interests Profit
  12.0910   6.4670   2.7290   9.0930   3.8790
Net Income
  571.9730   691.4790   1,063.2190   1,282.3570   751.9890

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.7100   2.0500   3.1300   3.8200   2.2400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  450.3150   710.5050   1,131.2490   1,223.3800   1,830.7790
Cash Flow from Investing Activities
  -7.4390   -141.4150   -560.6840   -721.0240   -341.5850
Cash Flow from Financing
  -199.6430   -603.7360   -506.6000   -271.9490   -625.2560
Decrease / Increase in Cash
  222.1730   -10.8020   39.1250   229.8010   945.5020
Employees
  75,000   80,000   90,000   100,000   100,000