7/9/2024  9:59:49 PM Chg. +1.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
46.10USD +2.58% 25,047
Turnover: 1.15 mill.
-Bid Size: - -Ask Size: - 2.28 bill.USD 1.82% 3.20

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  253   299.2000   559.6280   576.7060   586
Intangible Assets
  582.9000   460.4000   1,515.9940   1,203.7450   1,003.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   6,449.2010   6,171.4130   5,924.8000
Inventories
  -   -   -   -   271.3000
Accounts Receivable
  370.1000   394.8000   743.2940   706.5060   797.2000
Cash and Cash Equivalents
  893.4000   969.8000   1,077.1520   1,168.0370   1,859.2000
Current Assets
  9,132.1000   10,400.8000   13,814.7760   16,250.4170   19,589.3000
Total Assets
  12,000.1000   13,244.3000   20,263.9770   22,421.8300   25,514.1000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  215.5000   210   455.6560   442.4140   568.3000
Long-term debt
  -   -   10,261.7000   12,707   13,822.2000
Liabilities to Banks
  0.0000   0.0000   8,906.7000   11,065.5000   13,708.3000
Provisions
  277.4000   275.8000   691.1000   633.2000   334.8000
Liabilities
  11,471.7000   12,388.5000   17,867.5970   20,411.8000   23,855.9000
Share Capital
  1   .9830   1.1170   1.1210   1.1000
Total Equity
  528.5000   855.8000   2,396.3800   2,010.0300   1,658.2000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,000.1000   13,244.3000   20,263.9770   22,421.8300   25,514.1000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  3,511.3000   4,162.2000   5,302.9400   6,439.7460   7,138.1000
Depreciation (total)
  166.9000   216.1000   109.6550   142.0510   167.1000
Operating Result
  974.4000   1,098.9000   1,098.4670   1,261.8600   1,265.5000
Interest Income
  -291.5000   -305.5000   260.5260   330.1840   428.5000
Income Before Taxes
  682.9000   793.4000   837.9410   931.6760   837
Income Taxes
  260.6000   297.2000   321.8010   326.2480   319.4000
Minority Interests Profit
  0.0000   0.0000   9.8470   8.8870   1.8000
Net Income
  422.3000   496.2000   506.2930   596.5410   515.8000

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  8.4400   10.0900   8.7200   8.9100   7.3700
Dividend per Share
  0.0000   0.0000   -   -   0.5200

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,134.2000   1,003.5000   1,344.1590   1,705.8410   2,088.4000
Cash Flow from Investing Activities
  -2,671.4000   -1,619.4000   -4,737.1210   -3,362.5480   -4,063
Cash Flow from Financing
  2,209   704.2000   3,516.1460   1,772.9010   2,663.4000
Decrease / Increase in Cash
  677.1000   76.5000   107.3300   90.8850   691.2000
Employees
  10,700   12,000   15,000   16,000   17,000