11/11/2024  10:10:00 PM Chg. -0.28 Volume Bid1:33:35 AM Ask1:33:35 AM Market Capitalization Dividend Y. P/E Ratio
135.80USD -0.21% 2.07 mill.
Turnover: 200.35 mill.
134.88Bid Size: 100 136.33Ask Size: 100 41.56 bill.USD - 42.44

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
  497.9260   529.8230   560.7560   617.7390   721.6920
Intangible Assets
  802.3600   1,450.4690   1,411.0390   1,399.1120   1,441.3080
Long-Term Investments
  59.5120   217.9430   232.2380   238.0010   216.1740
Fixed Assets
  4,122.6010   5,712.7200   5,657.1370   6,031.3030   6,702.5830
Inventories
  -   -   -   -   -
Accounts Receivable
  1,736.2290   2,471.7400   2,605.6020   3,207.2850   3,668.5910
Cash and Cash Equivalents
  740.8840   540.4030   762.5760   751.7740   777.2190
Current Assets
  3,524.5040   5,305.2230   5,122.4500   5,452.5270   6,754.2100
Total Assets
  7,647.1050   11,017.9430   10,779.5870   11,483.8300   13,456.7930

 

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
  -   -   -   -   -
Long-term debt
  1,832.8020   2,645.1110   2,548.1260   1,999.6030   1,767.2600
Liabilities to Banks
  506.1000   1,750.8000   1,254.7000   910.8000   1,328.8000
Provisions
  149.2000   100.4000   70.7000   114   107.4000
Liabilities
  5,345.7070   8,258.8730   7,722.3420   7,404.2820   8,446.8910
Share Capital
  3.3300   3.3420   3.3730   3.3950   3.3690
Total Equity
  2,301.3980   2,759.0700   3,057.2450   4,079.5480   5,009.9020
Minority Interests
  41.5680   46.4180   42.7580   60.1180   71.1050
Total liabilities equity
  7,647.1050   11,017.9430   10,779.5870   11,483.8300   13,456.7930

 

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
  9,049.9180   10,855.8100   13,071.5890   14,209.6080   21,340.0880
Depreciation (total)
  265.1010   314.0960   366.9270   406.1140   451.9880
Operating Result
  792.2540   835.9440   815.4870   1,071.4420   1,087.9890
Interest Income
  105.8020   112.5690   136.8000   126.9610   98.6850
Income Before Taxes
  777.2620   879.7300   880.7260   1,164.0930   1,379.0060
Income Taxes
  263.7590   320.8530   296.6620   466.1470   313.0580
Minority Interests Profit
  29   11.7450   12.0910   6.4670   2.7290
Net Income
  484.5030   547.1320   571.9730   691.4790   1,063.2190

 

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
  1.4700   1.6400   1.7100   2.0500   3.1300
Dividend per Share
  -   -   -   -   -

 

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
  661.7800   651.8970   450.3150   710.5050   1,131.2490
Cash Flow from Investing Activities
  -151.5560   -1,618.9590   -7.4390   -141.4150   -560.6840
Cash Flow from Financing
  -232.0690   789.5480   -199.6430   -603.7360   -506.6000
Decrease / Increase in Cash
  248.9720   -200.4810   222.1730   -10.8020   39.1250
Employees
  52,000   70,000   75,000   80,000   90,000