12/12/2019  7:35:07 PM Chg. +0.1350 Volume Bid12/12/2019 Ask12/12/2019 Market Capitalization Dividend Y. P/E Ratio
21.6850USD +0.63% 1.35 mill.
Turnover: 26.07 mill.
21.6800Bid Size: 1,100 21.6900Ask Size: 100 10.23 bill.USD - -

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  11,112.3000   12,868.4000   13,437.6000   23,974.9000   23,840.6000
Intangible Assets
  2,095.5000   2,812.5000   2,581.3000   5,795.4000   9,189.8000
Long-Term Investments
  40.6000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  922.3000   910.5000   1,031   1,588.7000   1,499.5000
Cash and Cash Equivalents
  3,847.5000   1,651.2000   2,038.9000   2,701.9000   1,158.5000
Current Assets
  5,432.7000   3,775.1000   3,725.8000   5,482.6000   3,920.5000
Total Assets
  33,328.8000   36,409.2000   38,307.7000   67,714.3000   72,841.9000

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  566.2000   645.7000   774   1,072.9000   1,039
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   751.2000   1,043.7000
Provisions
  -   -   -   -   -
Liabilities
  29,871.1000   33,477.8000   36,222.6000   56,172.8000   58,725.9000
Share Capital
  -   -   -   -   -
Total Equity
  3,044.6000   2,805.4000   2,210   12,025.8000   14,714.5000
Minority Interests
  413.1000   126   -124.9000   -484.3000   -598.5000
Total liabilities equity
  33,328.8000   36,409.2000   38,307.7000   67,714.3000   72,841.9000

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  9,016.9000   9,510.8000   10,310.8000   14,474.2000   18,248.3000
Depreciation (total)
  2,368.6000   2,457   2,691.1000   4,276.4000   5,500.1000
Operating Result
  1,495.2000   1,818.4000   1,983.1000   2,012.1000   2,228.2000
Interest Income
  -1,305   -1,382   -1,635.1000   -2,173.8000   -2,513
Income Before Taxes
  -1,100.9000   -575.8000   -483.3000   -526.5000   -1,055.9000
Income Taxes
  -224.9000   231.7000   89   355.5000   -75
Minority Interests Profit
  -175.8000   -101.7000   -64.5000   -58.2000   -47.6000
Net Income
  388.2000   -772.7000   322.8000   -963.9000   -695

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  1.5400   -1.4650   1.2100   -1.4350   -0.8700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,280.2000   2,736.3000   2,919.7000   3,931.3000   5,603.2000
Cash Flow from Investing Activities
  -1,373.9000   -4,010.3000   -1,080.9000   -7,965   -2,803.4000
Cash Flow from Financing
  -219.8000   -747.7000   -1,469.8000   4,615.9000   -4,261.3000
Decrease / Increase in Cash
  577.9000   -1,987.4000   387.7000   667.6000   -1,543.4000
Employees
  20,000   22,000   22,000   35,000   38,000