14/11/2024  22:00:00 Chg. -0.4050 Volume Bid01:59:49 Ask01:59:49 Market Capitalization Dividend Y. P/E Ratio
84.0550USD -0.48% 2.44 mill.
Turnover: 132 mill.
84.5400Bid Size: 500 84.6800Ask Size: 1,000 29.21 bill.USD - 85.77

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
  245.8000   436   624   887.1000   1,403.1000
Intangible Assets
  17.5000   147.5000   254.8000   599.7000   576.1000
Long-Term Investments
  43.6000   116.7000   129   104.9000   464
Fixed Assets
  343.3000   1,190.4000   1,764.8000   4,618.1000   5,450.9000
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  45   95.3000   201.2000   366.9000   590.6000
Cash and Cash Equivalents
  1,179.1000   655.8000   1,907   1,601   2,232.7000
Current Assets
  1,330.7000   2,518   5,565.6000   7,107.9000   10,611.6000
Total Assets
  1,674   3,708.4000   7,330.4000   11,726   16,062.5000

 

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
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  13   361.9000   57.2000   348.9000   299.8000
Liabilities to Banks
  13   389.2000   57.2000   348.9000   299.8000
Provisions
  -   20.9000   46.5000   198.3000   184.4000
Liabilities
  400.4000   1,114.6000   2,962   5,008.6000   7,277.8000
Share Capital
  -   -   -   -   -
Total Equity
  1,273.6000   2,429.6000   4,182.2000   6,347.3000   8,304.4000
Minority Interests
  0.0000   164.2000   186.2000   370.1000   174.9000
Total liabilities equity
  1,674   3,708.4000   7,330.4000   11,726   16,062.5000

 

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
  1,199.3000   2,303.9000   3,580.4000   5,276.8000   7,905.8000
Depreciation (total)
  -   -   -   -   -
Operating Result
  599.8000   1,203.8000   1,773.9000   1,848.7000   2,063.6000
Interest Income
  10.2000   53.3000   121.8000   142.3000   219.9000
Income Before Taxes
  615.3000   1,240.8000   1,920.6000   2,012.8000   2,332.9000
Income Taxes
  81.2000   188.9000   252.7000   302.1000   359.6000
Minority Interests Profit
  0.0000   2.9000   10.4000   26.9000   152.1000
Net Income
  534.1000   1,054.8000   1,678.3000   1,737.6000   2,125.4000

 

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
  1.5300   3.0200   4.7900   4.9500   6.0400
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
  712.2000   1,299.5000   1,925.5000   2,278.4000   2,890.9000
Cash Flow from Investing Activities
  -184.5000   -2,264.2000   -2,207   -3,852.7000   -3,621.1000
Cash Flow from Financing
  18.9000   385.4000   1,527.9000   1,245.8000   1,388
Decrease / Increase in Cash
  545.7000   -580.6000   1,244.5000   -361.6000   670.6000
Employees
  10,887   16,082   20,877   31,676   46,391