15/11/2024  21:59:46 Chg. +1.77 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
58.50USD +3.12% 23,968
Turnover: 1.39 mill.
-Bid Size: - -Ask Size: - 2.91 bill.USD 1.44% 4.07

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
  170.6000   195.4000   253   299.2000   559.6280
Intangible Assets
  314.4000   383.6000   582.9000   460.4000   1,515.9940
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   6,449.2010
Inventories
  -   -   -   -   -
Accounts Receivable
  260.9000   300.9000   370.1000   394.8000   743.2940
Cash and Cash Equivalents
  139.1000   216.2000   893.4000   969.8000   1,077.1520
Current Assets
  6,129.5000   6,607   9,132.1000   10,400.8000   13,814.7760
Total Assets
  8,272.2000   8,980.2000   12,000.1000   13,244.3000   20,263.9770

 

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
  121.9000   149.8000   215.5000   210   455.6560
Long-term debt
  -   -   -   -   10,261.7000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   8,906.7000
Provisions
  82.6000   151.7000   277.4000   275.8000   691.1000
Liabilities
  8,249.1000   8,804.3000   11,471.7000   12,388.5000   17,867.5970
Share Capital
  .9000   .9000   1   .9830   1.1170
Total Equity
  23.1000   176   528.5000   855.8000   2,396.3800
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,272.2000   8,980.2000   12,000.1000   13,244.3000   20,263.9770

 

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
  2,716.3000   3,071.6000   3,511.3000   4,162.2000   5,302.9400
Depreciation (total)
  143.2000   153.1000   166.9000   216.1000   109.6550
Operating Result
  629.2000   812.7000   974.4000   1,098.9000   1,098.4670
Interest Income
  -318.3000   -298.6000   -291.5000   -305.5000   260.5260
Income Before Taxes
  310.9000   514.1000   682.9000   793.4000   837.9410
Income Taxes
  115.3000   198.8000   260.6000   297.2000   321.8010
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   9.8470
Net Income
  193.7000   315.3000   422.3000   496.2000   506.2930

 

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
  3.6900   6.2200   8.4400   10.0900   8.7200
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
  902.7000   1,011.3000   1,134.2000   1,003.5000   1,344.1590
Cash Flow from Investing Activities
  -340.8000   -1,040.7000   -2,671.4000   -1,619.4000   -4,737.1210
Cash Flow from Financing
  -715.7000   109.3000   2,209   704.2000   3,516.1460
Decrease / Increase in Cash
  -155.8000   77.1000   677.1000   76.5000   107.3300
Employees
  7,600   8,600   10,700   12,000   15,000