2024-04-17  9:59:54 PM Chg. -27.33 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
3,442.90USD -0.79% 5,969
Turnover: 20.65 mill.
-Bid Size: - -Ask Size: - 117.68 bill.USD - 29.02

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
  89.3000   135.1000   198.9530   274.7860   347.0170
Intangible Assets
  208.1000   1,020   2,334.7610   2,167.5330   1,993.8850
Long-Term Investments
  -   -   3,755.6530   7,931.3630   9,591.0670
Fixed Assets
  -   -   9,673.1890   13,867.3380   14,437.4540
Inventories
  -   -   -   -   -
Accounts Receivable
  367.5000   536   643.8940   645.1690   860.1150
Cash and Cash Equivalents
  1,536.3000   1,290   3,148.6510   1,477.2650   2,081.0750
Current Assets
  5,682.4000   7,480.9000   5,267.3740   3,553.2370   5,401.5190
Total Assets
  6,569.7000   10,444.5000   14,940.5630   17,420.5750   19,838.9730

 

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
  184.6000   247.3000   281.4800   322.8420   419.1080
Long-term debt
  -   -   3,849.7560   6,158.4430   6,170.5220
Liabilities to Banks
  -   -   -   -   -
Provisions
  45.2000   326.4000   1,040.3000   892.6000   822.3000
Liabilities
  2,457.8000   3,526.2000   6,373.8690   8,625.1060   10,018.8310
Share Capital
  -   -   .4800   .4820   .4850
Total Equity
  3,897   6,909.7000   8,566.6940   8,795.4690   9,820.1420
Minority Interests
  160.3000   0.0000   -   -   -
Total liabilities equity
  6,569.7000   10,444.5000   14,940.5630   17,420.5750   19,838.9730

 

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
  5,261   6,793.3000   8,441.9710   9,223.9870   10,743.0060
Depreciation (total)
  65.1000   118   207.8200   272.4940   309.1350
Operating Result
  1,829.8000   2,412.4000   3,073.3120   3,258.9070   2,906.3130
Interest Income
  -58.2000   -79.1000   -74.4200   -104.5000   -112.9540
Income Before Taxes
  1,761.9000   2,296.5000   2,989.4480   3,128.3200   2,713.2380
Income Taxes
  337.8000   403.7000   567.6950   576.9600   578.2510
Minority Interests Profit
  -4.5000   -.1000   -   -   -
Net Income
  1,419.6000   1,892.7000   2,421.7530   2,551.3600   2,134.9870

 

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
  28.4800   37.1700   46.3000   50.0900   43.1400
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
  1,785.8000   2,301.4000   2,914.3970   3,102.2310   3,924.6970
Cash Flow from Investing Activities
  -1,562.7000   -2,162.3000   -2,348.5440   -3,894.5180   -3,333.2950
Cash Flow from Financing
  668.9000   -403.5000   1,428.9940   -729.9960   57.7370
Decrease / Increase in Cash
  903.5000   -246.4000   1,858.6570   -1,671.3860   603.9360
Employees
  7,000   9,500   12,700   15,500   18,500