2024-12-23  9:59:45 PM Chg. +2.06 Volume Bid12:26:07 AM Ask10:53:29 PM 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

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
  131.7000   133.6050   149.8750   173.4120   250.3950
Intangible Assets
  -   -   2,773.3260   4,312.8170   7,274.5010
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,353.8000   3,116.1820   4,771.0310   7,866.3190
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  290.3000   604.9650   1,113.6080   1,809.3300   1,467.5760
Current Assets
  2,240.8000   3,058.7630   3,940.4690   5,431.8400   5,720.2910
Total Assets
  3,967.9000   5,412.5630   7,056.6510   10,202.8710   13,586.6100

 

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
  86.5000   108.4350   201.5810   253.4910   312.8420
Long-term debt
  -   500   900   2,371.3620   3,364.3110
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,223.2000   4,079.0020   5,198.9430   7,979.4450   10,906.8100
Share Capital
  -   .4200   .4200   1,324.8090   1,599.7620
Total Equity
  744.7000   1,333.5610   1,857.7080   2,223.4260   2,679.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,967.9000   5,412.5630   7,056.6510   10,202.8710   13,586.6100

 

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
  3,609.3000   4,374.5620   5,504.6560   6,779.5110   8,830.6690
Depreciation (total)
  -   -   2,781.7980   3,547.0450   4,924.9780
Operating Result
  50   228.3470   402.6480   305.8260   379.7930
Interest Income
  -20   29.1420   -50.2190   -132.7160   -150.1140
Income Before Taxes
  30.5000   171.0740   349.3690   141.8850   260.5070
Income Taxes
  13.3000   58.6710   82.5700   19.2440   73.8290
Minority Interests Profit
  -   -   -   -   -
Net Income
  17.2000   112.4030   266.7990   122.6410   186.6780

 

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
  0.0400   0.2757   0.6343   0.2900   0.4400
Dividend per Share
  0.0000   -   -   -   -

 

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
  22.8000   97.8310   16.4830   -749.4390   -1,473.9840
Cash Flow from Investing Activities
  -245.9000   -255.9680   -42.8660   -179.1920   49.7650
Cash Flow from Financing
  5.6000   476.2640   541.7120   1,640.2770   1,091.6300
Decrease / Increase in Cash
  -217.8000   314.6740   508.6430   695.7220   -341.7540
Employees
  2,045   2,022   2,450   3,700   4,700