11/14/2024  9:59:57 PM Chg. -3.51 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
132.03USD -2.59% 80,269
Turnover: 10.72 mill.
-Bid Size: - -Ask Size: - 40.39 bill.USD - 41.25

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
  529.8230   560.7560   617.7390   721.6920   836.2060
Intangible Assets
  1,450.4690   1,411.0390   1,399.1120   1,441.3080   1,379.5460
Long-Term Investments
  217.9430   232.2380   238.0010   216.1740   426.7110
Fixed Assets
  5,712.7200   5,657.1370   6,031.3030   6,702.5830   8,662.7320
Inventories
  -   -   -   -   -
Accounts Receivable
  2,471.7400   2,605.6020   3,207.2850   3,668.5910   4,466.6740
Cash and Cash Equivalents
  540.4030   762.5760   751.7740   777.2190   971.7810
Current Assets
  5,305.2230   5,122.4500   5,452.5270   6,754.2100   7,534.4640
Total Assets
  11,017.9430   10,779.5870   11,483.8300   13,456.7930   16,197.1960

 

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
  -   -   -   -   -
Long-term debt
  2,645.1110   2,548.1260   1,999.6030   1,767.2600   1,761.2450
Liabilities to Banks
  1,750.8000   1,254.7000   910.8000   1,328.8000   977.2000
Provisions
  100.4000   70.7000   114   107.4000   34.6000
Liabilities
  8,258.8730   7,722.3420   7,404.2820   8,446.8910   9,924.0840
Share Capital
  3.3420   3.3730   3.3950   3.3690   3.3480
Total Equity
  2,759.0700   3,057.2450   4,079.5480   5,009.9020   6,273.1120
Minority Interests
  46.4180   42.7580   60.1180   71.1050   40.4190
Total liabilities equity
  11,017.9430   10,779.5870   11,483.8300   13,456.7930   16,197.1960

 

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
  10,855.8100   13,071.5890   14,209.6080   21,340.0880   23,894.0910
Depreciation (total)
  314.0960   366.9270   406.1140   451.9880   439.2240
Operating Result
  835.9440   815.4870   1,071.4420   1,087.9890   1,259.8750
Interest Income
  112.5690   136.8000   126.9610   98.6850   -
Income Before Taxes
  879.7300   880.7260   1,164.0930   1,379.0060   1,361.3450
Income Taxes
  320.8530   296.6620   466.1470   313.0580   69.8950
Minority Interests Profit
  11.7450   12.0910   6.4670   2.7290   9.0930
Net Income
  547.1320   571.9730   691.4790   1,063.2190   1,282.3570

 

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
  1.6400   1.7100   2.0500   3.1300   3.8200
Dividend per Share
  -   -   -   -   -

 

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
  651.8970   450.3150   710.5050   1,131.2490   1,223.3800
Cash Flow from Investing Activities
  -1,618.9590   -7.4390   -141.4150   -560.6840   -721.0240
Cash Flow from Financing
  789.5480   -199.6430   -603.7360   -506.6000   -271.9490
Decrease / Increase in Cash
  -200.4810   222.1730   -10.8020   39.1250   229.8010
Employees
  70,000   75,000   80,000   90,000   100,000