11/7/2024  10:10:00 PM Chg. -3.03 Volume Bid10:05:03 AM Ask10:05:03 AM Market Capitalization Dividend Y. P/E Ratio
183.17USD -1.63% 134,518
Turnover: 11.28 mill.
75.10Bid Size: 100 285.83Ask Size: 100 5.54 bill.USD 0.02% 9.55

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  69.1000   81.5000   92.3000   95.4000   114.1000
Intangible Assets
  -   -   -   1,778.4000   1,686.4000
Long-Term Investments
  -   -   -   1,783.5000   1,937.1000
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   425.9000   391.2000
Cash and Cash Equivalents
  449.5000   430.4000   469.6000   550.6000   563.8000
Current Assets
  876.4000   912.3000   1,045.9000   -   -
Total Assets
  5,218.9000   6,187.1000   6,318.8000   7,698.1000   7,784.8000

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  -   -   -   808.3000   729.4000
Long-term debt
  948.2000   965.6000   518.7000   -   -
Liabilities to Banks
  948.2000   965.6000   518.7000   303.1000   305.2000
Provisions
  506   497.1000   456.9000   491.7000   565.7000
Liabilities
  2,267.5000   2,668.2000   2,532.3000   4,054.9000   4,015.7000
Share Capital
  .5000   .5000   .5000   .6000   .6000
Total Equity
  2,499.6000   3,041.4000   3,144.6000   3,643.2000   3,769.1000
Minority Interests
  451.8000   477.5000   641.9000   1,661.7000   1,544.5000
Total liabilities equity
  5,218.9000   6,187.1000   6,318.8000   7,698.1000   7,784.8000

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  1,704.8000   1,805.5000   2,188.8000   2,510.9000   2,484.5000
Depreciation (total)
  112.7000   214.1000   142.2000   16.9000   18.8000
Operating Result
  486.1000   400.4000   634.1000   815.2000   835
Interest Income
  -73.8000   -83   -87.3000   -76.6000   -88.9000
Income Before Taxes
  452.7000   495.2000   863.7000   1,013.5000   1,090.6000
Income Taxes
  93.1000   83.8000   194.1000   227.9000   256.9000
Minority Interests Profit
  -194.7000   -237.4000   -309.1000   -333.5000   -317.7000
Net Income
  164.9000   174   360.5000   452.1000   516

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  3.1800   3.3600   6.7900   8.2200   9.4900
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  708.5000   633.2000   957.1000   1,392.2000   1,204.8000
Cash Flow from Investing Activities
  -67.7000   -802.3000   -50.3000   -1,268.1000   -324.5000
Cash Flow from Financing
  -503.8000   146.2000   -869.1000   -32.9000   -854.1000
Decrease / Increase in Cash
  136.2000   -19.1000   39.2000   81   13.2000
Employees
  120   130   2,500   2,900   3,200