23/12/2024  21:59:45 Chg. +2.06 Volume Bid00:26:07 Ask22:53:29 Market Capitalization Dividend Y. P/E Ratio
911.29USD +0.23% 93,735
Turnover: 37.28 mill.
-Bid Size: - -Ask Size: - 389.61 bill.USD - 74.40

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  133.6050   149.8750   173.4120   250.3950   319.4040
Intangible Assets
  -   2,773.3260   4,312.8170   7,274.5010   10,371.0550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,353.8000   3,116.1820   4,771.0310   7,866.3190   11,342.7680
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  604.9650   1,113.6080   1,809.3300   1,467.5760   2,822.7950
Current Assets
  3,058.7630   3,940.4690   5,431.8400   5,720.2910   7,669.9740
Total Assets
  5,412.5630   7,056.6510   10,202.8710   13,586.6100   19,012.7420

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  108.4350   201.5810   253.4910   312.8420   359.5550
Long-term debt
  500   900   2,371.3620   3,364.3110   6,499.4320
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,079.0020   5,198.9430   7,979.4450   10,906.8100   15,430.7860
Share Capital
  .4200   .4200   1,324.8090   1,599.7620   1,871.3960
Total Equity
  1,333.5610   1,857.7080   2,223.4260   2,679.8000   3,581.9560
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,412.5630   7,056.6510   10,202.8710   13,586.6100   19,012.7420

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  4,374.5620   5,504.6560   6,779.5110   8,830.6690   11,692.7130
Depreciation (total)
  -   2,781.7980   3,547.0450   4,924.9780   6,330.3850
Operating Result
  228.3470   402.6480   305.8260   379.7930   838.6790
Interest Income
  29.1420   -50.2190   -132.7160   -150.1140   -238.2040
Income Before Taxes
  171.0740   349.3690   141.8850   260.5070   485.3210
Income Taxes
  58.6710   82.5700   19.2440   73.8290   -73.6080
Minority Interests Profit
  -   -   -   -   -
Net Income
  112.4030   266.7990   122.6410   186.6780   558.9290

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  0.2757   0.6343   0.2900   0.4400   1.2900
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  97.8310   16.4830   -749.4390   -1,473.9840   -1,785.9480
Cash Flow from Investing Activities
  -255.9680   -42.8660   -179.1920   49.7650   34.3290
Cash Flow from Financing
  476.2640   541.7120   1,640.2770   1,091.6300   3,076.9900
Decrease / Increase in Cash
  314.6740   508.6430   695.7220   -341.7540   1,355.2190
Employees
  2,022   2,450   3,700   4,700   5,500