2024-12-20  9:59:50 PM Chg. - Volume Bid10:25:01 PM Ask10:25:01 PM Market Capitalization Dividend Y. P/E Ratio
702.03USD - 21,325
Turnover: 5.06 mill.
-Bid Size: - -Ask Size: - 77.13 bill.USD - 18.94

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
  379.9000   527   974.3090   1,594.1200   2,083.4210
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   460.1540   632.1620   864.2600
Fixed Assets
  -   -   1,704.3660   2,694.0370   3,793.2780
Inventories
  0.0000   70.4000   128.8610   238.5780   399.3560
Accounts Receivable
  693.1000   891.8000   739.3790   1,152.4890   1,343.3680
Cash and Cash Equivalents
  230.3000   535.6000   648.7190   809.1020   535.2030
Current Assets
  1,206   1,796.9000   2,167.4610   2,915.0950   3,180.1880
Total Assets
  2,080.5000   2,951   3,871.8270   5,609.1320   6,973.4660

 

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
  38.9000   61.9000   -   -   -
Long-term debt
  -   -   146.7730   362.9190   351.5690
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  835.1000   998.9000   1,329.5020   1,954.2950   2,524.2210
Share Capital
  .1000   .0990   .1020   .1060   .1080
Total Equity
  1,245.4000   1,952.1000   2,542.3250   3,654.8370   4,449.2450
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,080.5000   2,951   3,871.8270   5,609.1320   6,973.4660

 

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
  1,378.5000   2,104.7000   2,819.5570   4,103.7280   4,860.4270
Depreciation (total)
  -   -   -   -   -
Operating Result
  457.7000   760   838.4310   1,251.9160   1,330.7410
Interest Income
  -45.3000   -46.4000   -37.3720   -14.2410   -7.1950
Income Before Taxes
  414.4000   713.4000   775.7470   1,225.0970   1,329.8150
Income Taxes
  -335.8000   289   -427.6730   -589.0410   -434.2930
Minority Interests Profit
  -   -   -   -   -
Net Income
  750.3000   424.4000   348.0740   636.0560   895.5220

 

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
  7.9200   4.3300   3.4600   6.1700   8.5500
Dividend per Share
  0.0000   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
  -74.6000   583.6000   743.1570   1,330.7800   1,473.3960
Cash Flow from Investing Activities
  -81.1000   -355.5000   -420.7770   -907.6010   -1,046.9040
Cash Flow from Financing
  -97.6000   77.1000   -209.2690   -262.7960   -700.3910
Decrease / Increase in Cash
  -253.3000   305.3000   113.1110   160.3830   -273.8990
Employees
  1,950   2,340   2,925   4,300   5,400