1/27/2023  10:10:00 PM Chg. -0.57 Volume Bid12:28:08 AM Ask12:23:36 AM Market Capitalization Dividend Y. P/E Ratio
164.52USD -0.35% 9.87 mill.
Turnover: 1.24 bill.
164.50Bid Size: 300 164.89Ask Size: 1,300 164.52 bill.USD - 108.95

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  604.7000   1,240.7460   1,125.8660   1,715.8280   1,787.5340
Intangible Assets
  207.3000   481.9170   632.1920   490.0060   1,255.0450
Long-Term Investments
  -   482.2430   894.8550   1,383.9960   566.9530
Fixed Assets
  -   6,472.6780   7,142.9100   8,423.4450   11,588.0960
Inventories
  -   -   -   -   -
Accounts Receivable
  872.6000   1,360.8370   1,905.5060   2,496.1650   3,196.6430
Cash and Cash Equivalents
  747.2000   781.6350   908.1170   1,158.3630   1,606.5490
Current Assets
  2,015.9000   2,680.2520   3,550.0720   4,347.3270   5,996.8270
Total Assets
  5,529   9,152.9300   10,692.9820   12,770.7720   17,584.9230

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  0.0000   64.9880   95.5370   71.4810   115.2570
Long-term debt
  -   1,046.9300   1,370.6920   1,293.9470   2,008.3910
Liabilities to Banks
  521.3000   797.2000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  3,157.7000   6,114.4200   6,717.7990   7,767.9030   10,084.7960
Share Capital
  -   .6100   .6510   .6710   -
Total Equity
  2,317.6000   3,038.5100   3,975.1830   5,002.8690   7,500.1270
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  5,529   9,152.9300   10,692.9820   12,770.7720   17,584.9230

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  3,050.2000   4,071.0330   5,373.5860   6,667.2160   8,391.9840
Depreciation (total)
  -   369.4230   448.2960   525.7500   632.2450
Operating Result
  -110.7000   -286.0740   -145.6330   114.9230   64.2280
Interest Income
  -30.9000   -66.9930   -63.1990   -57.1440   -61.6140
Income Before Taxes
  -127.8000   -357.9350   -213.0850   64.2790   25.3830
Income Taxes
  142.7000   125.7600   -49.6030   -111.7050   154.2490
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  -270.4000   -232.1750   -262.6880   -47.4260   179.6320

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  -0.4800   -0.3900   -0.4200   -0.0700   0.2600
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  736.9000   875.4690   1,173.7140   1,612.5850   2,162.1980
Cash Flow from Investing Activities
  -938.9000   -2,431.5550   -698.3600   -1,487.8780   -2,684.3410
Cash Flow from Financing
  334.5000   1,598.2340   -310.4810   132.6480   -997.6980
Decrease / Increase in Cash
  140   34.3900   126.4820   250.2460   448.1860
Employees
  9,800   13,300   16,000   19,000   25,000