15/11/2024  22:10:00 Chg. +1.13 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
164.56USD +0.69% 1.13 mill.
Turnover: 129.12 mill.
159.20Bid Size: 100 169.46Ask Size: 100 34.88 bill.USD 3.94% 34.72

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
  -   -   -   -   -
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  106.3000   88.1000   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  11.1000   7.5000   -   -   -
Cash and Cash Equivalents
  30.8000   126.7000   47.6630   75.7990   43.8580
Current Assets
  -   -   -   -   -
Total Assets
  3,223.5000   3,977.1000   4,402.1070   6,071.4070   7,091.4460

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,678.1000   2,045.2000   2,490.1240   3,698.8030   4,495.2800
Share Capital
  1.1000   1.2000   1.1630   1.2410   1.2590
Total Equity
  1,545.3000   1,931.9000   1,911.9830   2,372.6040   2,596.1660
Minority Interests
  53.5000   173.4000   173.5740   283.3650   351.2740
Total liabilities equity
  3,223.5000   3,977.1000   4,402.1070   6,071.4070   7,091.4460

 

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
  409.4000   520.6000   647.1550   782.2700   991.8750
Depreciation (total)
  74.5000   95.2000   115.0760   133.4570   182.5600
Operating Result
  157.2000   213.5000   278.4680   294.6560   449.8380
Interest Income
  -70.1000   -70.9000   -79.7230   -92.2210   -127.3310
Income Before Taxes
  91.6000   137.9000   188.9030   205.4760   330.8420
Income Taxes
  5.4000   10   7.5700   -11.1480   -15.8470
Minority Interests Profit
  -10.4000   -13.5000   -17.5410   -20.0620   -30.9620
Net Income
  117.3000   172.1000   178.3550   189.4740   366.1270

 

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
  1.1500   1.5400   1.5400   1.5800   2.9200
Dividend per Share
  0.8500   1.4500   1.8100   2.2400   2.9300

 

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
  215.9000   271.3000   337.5810   367.3290   539.2630
Cash Flow from Investing Activities
  -606.9000   -367   -564.9480   -1,625.6640   -1,032.0350
Cash Flow from Financing
  395.4000   191.7000   148.3070   1,286.4710   460.8310
Decrease / Increase in Cash
  4.3000   95.9000   -79.0600   28.1360   -31.9410
Employees
  2,283   2,584   2,643   3,209   3,287