2024-04-26  10:00:00 PM Chg. -1.7000 Volume Bid1:50:12 AM Ask1:50:12 AM Market Capitalization Dividend Y. P/E Ratio
196.2300USD -0.86% 644,235
Turnover: 62.46 mill.
189.9900Bid Size: 500 196.7000Ask Size: 100 42.59 bill.USD 1.18% 42.29

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
  1,534.3000   1,583.4000   2,671.3000   2,578.4000   2,762.4170
Intangible Assets
  1,500   1,639.8000   3,134.1000   3,387.2000   4,189.5400
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   7,514.2370
Inventories
  -   -   -   -   -
Accounts Receivable
  18.8000   22.1000   39.1000   71.3000   104.2680
Cash and Cash Equivalents
  64.3000   47.3000   233.1000   122.1000   39.4430
Current Assets
  146.7000   129.4000   368.6000   343.7000   326.8880
Total Assets
  3,400.2000   3,606.4000   6,595.6000   6,783.2000   7,841.1250

 

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
  11.8000   12.8000   27.7000   24.3000   42.8510
Long-term debt
  -   -   -   -   7,828.2990
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,070.1000   3,605.7000   5,930.9000   6,426.2000   8,501.9250
Share Capital
  -   -   -   -   1.2910
Total Equity
  317.1000   -11.3000   653   357   -660.8000
Minority Interests
  13   12.1000   11.7000   0.0000   -
Total liabilities equity
  3,400.2000   3,606.4000   6,595.6000   6,783.2000   7,841.1250

 

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
  626.6000   698.2000   954.1000   1,304.9000   1,526.9960
Depreciation (total)
  278.7000   309.1000   408.5000   533.3000   -
Operating Result
  74.3000   110.7000   147.1000   229.6000   336.5230
Interest Income
  -149.5000   -160.8000   -195.1000   -247.3000   .6770
Income Before Taxes
  -193.4000   -124.8000   -177.1000   -57.2000   -15.6600
Income Taxes
  1   2.1000   6.6000   -1.3000   -8.6350
Minority Interests Profit
  -.3000   .4000   .4000   0.0000   -
Net Income
  -194.7000   -126.5000   -181   -55.9000   -24.2950

 

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
  -1.6800   -1.1400   -1.5100   -0.4400   -0.1900
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

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
  201.1000   249.1000   340.9000   497.6000   671.6430
Cash Flow from Investing Activities
  -425   -507.9000   -2,275.1000   -826.5000   -1,760.1270
Cash Flow from Financing
  126.8000   242   2,116.4000   220.2000   991.8380
Decrease / Increase in Cash
  -97.1000   -16.9000   185.8000   -111   -82.6690
Employees
  720   814   1,022   1,117   1,259