2024-11-07  10:00:00 PM Chg. -80.3200 Volume Bid1:59:31 AM Ask1:59:31 AM Market Capitalization Dividend Y. P/E Ratio
4,920.8700USD -1.61% 335,260
Turnover: 536.44 mill.
4,698.6900Bid Size: 100 5,200.0000Ask Size: 100 162.86 bill.USD - 41.47

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
  39.7000   64.3000   89.3000   135.1000   198.9530
Intangible Assets
  232   200.2000   208.1000   1,020   2,334.7610
Long-Term Investments
  -   -   -   -   3,755.6530
Fixed Assets
  -   -   -   -   9,673.1890
Inventories
  -   -   -   -   -
Accounts Receivable
  162.4000   264.5000   367.5000   536   643.8940
Cash and Cash Equivalents
  359   632.8000   1,536.3000   1,290   3,148.6510
Current Assets
  1,957.5000   3,066.8000   5,682.4000   7,480.9000   5,267.3740
Total Assets
  2,906   3,970.7000   6,569.7000   10,444.5000   14,940.5630

 

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
  90.3000   146.9000   184.6000   247.3000   281.4800
Long-term debt
  -   -   -   -   3,849.7560
Liabilities to Banks
  -   -   -   -   -
Provisions
  56.4000   47   45.2000   326.4000   1,040.3000
Liabilities
  1,046.8000   1,192   2,457.8000   3,526.2000   6,373.8690
Share Capital
  -   -   -   -   .4800
Total Equity
  1,813.3000   2,574.3000   3,897   6,909.7000   8,566.6940
Minority Interests
  45.8000   127   160.3000   0.0000   -
Total liabilities equity
  2,906   3,970.7000   6,569.7000   10,444.5000   14,940.5630

 

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
  3,084.9000   4,355.6000   5,261   6,793.3000   8,441.9710
Depreciation (total)
  45.8000   53.8000   65.1000   118   207.8200
Operating Result
  786.8000   1,398.9000   1,829.8000   2,412.4000   3,073.3120
Interest Income
  -26   -23.6000   -58.2000   -79.1000   -74.4200
Income Before Taxes
  746.3000   1,367.8000   1,761.9000   2,296.5000   2,989.4480
Income Taxes
  218.1000   308.7000   337.8000   403.7000   567.6950
Minority Interests Profit
  -.6000   -2.8000   -4.5000   -.1000   -
Net Income
  527.5000   1,056.4000   1,419.6000   1,892.7000   2,421.7530

 

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
  11.0000   21.2700   28.4800   37.1700   46.3000
Dividend per Share
  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
  777.3000   1,341.8000   1,785.8000   2,301.4000   2,914.3970
Cash Flow from Investing Activities
  -841.1000   -904.8000   -1,562.7000   -2,162.3000   -2,348.5440
Cash Flow from Financing
  213   -151   668.9000   -403.5000   1,428.9940
Decrease / Increase in Cash
  156.8000   273.9000   903.5000   -246.4000   1,858.6570
Employees
  3,400   5,000   7,000   9,500   12,700