1/27/2023  10:10:00 PM Chg. -0.57 Volume Bid1:40:21 AM Ask1:40:21 AM Market Capitalization Dividend Y. P/E Ratio
164.52USD -0.35% 9.87 mill.
Turnover: 1.24 bill.
164.55Bid Size: 200 164.60Ask Size: 200 164.52 bill.USD - 108.95

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
  527.9000   604.7000   1,240.7460   1,125.8660   1,715.8280
Intangible Assets
  188.4000   207.3000   481.9170   632.1920   490.0060
Long-Term Investments
  -   -   482.2430   894.8550   1,383.9960
Fixed Assets
  -   -   6,472.6780   7,142.9100   8,423.4450
Inventories
  -   -   -   -   -
Accounts Receivable
  683.7000   872.6000   1,360.8370   1,905.5060   2,496.1650
Cash and Cash Equivalents
  607.3000   747.2000   781.6350   908.1170   1,158.3630
Current Assets
  1,672.2000   2,015.9000   2,680.2520   3,550.0720   4,347.3270
Total Assets
  4,164.2000   5,529   9,152.9300   10,692.9820   12,770.7720

 

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
  33.3000   0.0000   64.9880   95.5370   71.4810
Long-term debt
  -   -   1,046.9300   1,370.6920   1,293.9470
Liabilities to Banks
  496.1000   521.3000   797.2000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  2,498.1000   3,157.7000   6,114.4200   6,717.7990   7,767.9030
Share Capital
  -   -   .6100   .6510   .6710
Total Equity
  1,587.4000   2,317.6000   3,038.5100   3,975.1830   5,002.8690
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  4,164.2000   5,529   9,152.9300   10,692.9820   12,770.7720

 

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
  2,266.5000   3,050.2000   4,071.0330   5,373.5860   6,667.2160
Depreciation (total)
  -   -   369.4230   448.2960   525.7500
Operating Result
  -35.1000   -110.7000   -286.0740   -145.6330   114.9230
Interest Income
  -17   -30.9000   -66.9930   -63.1990   -57.1440
Income Before Taxes
  -33.3000   -127.8000   -357.9350   -213.0850   64.2790
Income Taxes
  -21.7000   142.7000   125.7600   -49.6030   -111.7050
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  -11.6000   -270.4000   -232.1750   -262.6880   -47.4260

 

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
  -0.0230   -0.4800   -0.3900   -0.4200   -0.0700
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
  591.5000   736.9000   875.4690   1,173.7140   1,612.5850
Cash Flow from Investing Activities
  -489.7000   -938.9000   -2,431.5550   -698.3600   -1,487.8780
Cash Flow from Financing
  75.9000   334.5000   1,598.2340   -310.4810   132.6480
Decrease / Increase in Cash
  183   140   34.3900   126.4820   250.2460
Employees
  7,785   9,800   13,300   16,000   19,000