1/27/2023  10:10:00 PM Chg. -0.57 Volume Bid12:28:08 AM Ask12:31:09 AM Market Capitalization Dividend Y. P/E Ratio
164.52USD -0.35% 9.87 mill.
Turnover: 1.24 bill.
164.50Bid Size: 300 164.70Ask Size: 400 164.52 bill.USD - 108.95

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,125.8660   1,715.8280   1,787.5340   1,946.5270   2,051
Intangible Assets
  632.1920   490.0060   1,255.0450   972.5100   2,075
Long-Term Investments
  894.8550   1,383.9960   566.9530   677.2830   1,302
Fixed Assets
  7,142.9100   8,423.4450   11,588.0960   11,719.4310   20,054
Inventories
  -   -   -   -   -
Accounts Receivable
  1,905.5060   2,496.1650   3,196.6430   3,917.4010   4,924
Cash and Cash Equivalents
  908.1170   1,158.3630   1,606.5490   2,543.4840   2,669
Current Assets
  3,550.0720   4,347.3270   5,996.8270   9,290.3710   10,683
Total Assets
  10,692.9820   12,770.7720   17,584.9230   21,009.8020   30,737

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  95.5370   71.4810   115.2570   76.4650   165
Long-term debt
  1,370.6920   1,293.9470   2,008.3910   694.7810   3,173
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  6,717.7990   7,767.9030   10,084.7960   11,621.3060   15,132
Share Capital
  .6510   .6710   -   -   -
Total Equity
  3,975.1830   5,002.8690   7,500.1270   9,388.4960   15,605
Minority Interests
  -   -   -   -   -
Total liabilities equity
  10,692.9820   12,770.7720   17,584.9230   21,009.8020   30,737

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  5,373.5860   6,667.2160   8,391.9840   10,480.0120   13,282
Depreciation (total)
  448.2960   525.7500   632.2450   752.6000   962
Operating Result
  -145.6330   114.9230   64.2280   235.7680   535
Interest Income
  -63.1990   -57.1440   -61.6140   -51.0950   -97
Income Before Taxes
  -213.0850   64.2790   25.3830   202.1080   983
Income Taxes
  -49.6030   -111.7050   154.2490   -74.6300   127
Minority Interests Profit
  -   -   -   -   -
Net Income
  -262.6880   -47.4260   179.6320   127.4780   1,110

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -0.4200   -0.0700   0.2600   0.1800   1.4800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,173.7140   1,612.5850   2,162.1980   2,737.9650   3,398
Cash Flow from Investing Activities
  -698.3600   -1,487.8780   -2,684.3410   -2,010.5020   -5,308
Cash Flow from Financing
  -310.4810   132.6480   -997.6980   221.2250   2,010
Decrease / Increase in Cash
  126.4820   250.2460   448.1860   936.9350   126
Employees
  16,000   19,000   25,000   29,000   35,000