08/11/2024  22:00:00 Chg. -1.5000 Volume Bid01:59:22 Ask01:59:22 Market Capitalization Dividend Y. P/E Ratio
795.0400USD -0.19% 1.91 mill.
Turnover: 843.62 mill.
794.1600Bid Size: 100 795.9000Ask Size: 200 339.85 bill.USD - 64.90

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
  173.4120   250.3950   319.4040   418.2810   565.2210
Intangible Assets
  4,312.8170   7,274.5010   10,371.0550   14,960.9540   24,504.5670
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,771.0310   7,866.3190   11,342.7680   16,280.2650   27,797.2080
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   454.3990
Cash and Cash Equivalents
  1,809.3300   1,467.5760   2,822.7950   3,794.4830   5,018.4370
Current Assets
  5,431.8400   5,720.2910   7,669.9740   9,694.1350   6,178.5040
Total Assets
  10,202.8710   13,586.6100   19,012.7420   25,974.4000   33,975.7120

 

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
  253.4910   312.8420   359.5550   562.9850   674.3470
Long-term debt
  2,371.3620   3,364.3110   6,499.4320   10,360.0580   14,759
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  7,979.4450   10,906.8100   15,430.7860   20,735.6350   26,393.5550
Share Capital
  1,324.8090   1,599.7620   1,871.3960   2,315.9880   2,793.9290
Total Equity
  2,223.4260   2,679.8000   3,581.9560   5,238.7650   7,582.1570
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,202.8710   13,586.6100   19,012.7420   25,974.4000   33,975.7120

 

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
  6,779.5110   8,830.6690   11,692.7130   15,794.3410   20,156.4470
Depreciation (total)
  3,547.0450   4,924.9780   6,330.3850   7,656.4570   9,319.8260
Operating Result
  305.8260   379.7930   838.6790   1,605.2260   2,604.2540
Interest Income
  -132.7160   -150.1140   -238.2040   -420.4930   -626.0230
Income Before Taxes
  141.8850   260.5070   485.3210   1,226.4580   2,062.2310
Income Taxes
  19.2440   73.8290   -73.6080   15.2160   195.3150
Minority Interests Profit
  -   -   -   -   -
Net Income
  122.6410   186.6780   558.9290   1,211.2420   1,866.9160

 

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
  0.2900   0.4400   1.2900   2.7800   4.2600
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
  -749.4390   -1,473.9840   -1,785.9480   -2,680.4790   -2,887.3220
Cash Flow from Investing Activities
  -179.1920   49.7650   34.3290   -339.1200   -387.0640
Cash Flow from Financing
  1,640.2770   1,091.6300   3,076.9900   4,048.5270   4,505.6620
Decrease / Increase in Cash
  695.7220   -341.7540   1,355.2190   989.2460   1,231.7450
Employees
  3,700   4,700   5,500   7,100   8,600