11/8/2024  9:59:55 PM Chg. +2.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
223.88USD +1.09% 42,524
Turnover: 9.51 mill.
-Bid Size: - -Ask Size: - 24.48 bill.USD 1.04% 48.26

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  1,583.4000   2,671.3000   2,578.4000   2,762.4170   2,782.3530
Intangible Assets
  1,639.8000   3,134.1000   3,387.2000   4,189.5400   3,735.4130
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   7,514.2370   7,109.2550
Inventories
  -   -   -   -   -
Accounts Receivable
  22.1000   39.1000   71.3000   104.2680   83.3260
Cash and Cash Equivalents
  47.3000   233.1000   122.1000   39.4430   118.0390
Current Assets
  129.4000   368.6000   343.7000   326.8880   293.9600
Total Assets
  3,606.4000   6,595.6000   6,783.2000   7,841.1250   7,403.2150

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  12.8000   27.7000   24.3000   42.8510   27.1050
Long-term debt
  -   -   -   7,828.2990   8,522.3050
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,605.7000   5,930.9000   6,426.2000   8,501.9250   9,109.3590
Share Capital
  -   -   -   1.2910   1.2570
Total Equity
  -11.3000   653   357   -660.8000   -1,706.1440
Minority Interests
  12.1000   11.7000   0.0000   -   -
Total liabilities equity
  3,606.4000   6,595.6000   6,783.2000   7,841.1250   7,403.2150

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  698.2000   954.1000   1,304.9000   1,526.9960   1,638.4740
Depreciation (total)
  309.1000   408.5000   533.3000   -   -
Operating Result
  110.7000   147.1000   229.6000   336.5230   312.4560
Interest Income
  -160.8000   -195.1000   -247.3000   .6770   3.8940
Income Before Taxes
  -124.8000   -177.1000   -57.2000   -15.6600   -166.5950
Income Taxes
  2.1000   6.6000   -1.3000   -8.6350   -9.0610
Minority Interests Profit
  .4000   .4000   0.0000   -   -
Net Income
  -126.5000   -181   -55.9000   -24.2950   -175.6560

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  -1.1400   -1.5100   -0.4400   -0.1900   -1.3700
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  249.1000   340.9000   497.6000   671.6430   737.1730
Cash Flow from Investing Activities
  -507.9000   -2,275.1000   -826.5000   -1,760.1270   -734.5210
Cash Flow from Financing
  242   2,116.4000   220.2000   991.8380   88.9370
Decrease / Increase in Cash
  -16.9000   185.8000   -111   -82.6690   78.5960
Employees
  814   1,022   1,117   1,259   1,310