2024-06-28  8:22:16 PM Chg. +1.68 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
44.70USD +3.91% 13,718
Turnover: 612,610.62
-Bid Size: - -Ask Size: - 2.22 bill.USD 1.88% 3.11

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
  195.4000   253   299.2000   559.6280   576.7060
Intangible Assets
  383.6000   582.9000   460.4000   1,515.9940   1,203.7450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   6,449.2010   6,171.4130
Inventories
  -   -   -   -   -
Accounts Receivable
  300.9000   370.1000   394.8000   743.2940   706.5060
Cash and Cash Equivalents
  216.2000   893.4000   969.8000   1,077.1520   1,168.0370
Current Assets
  6,607   9,132.1000   10,400.8000   13,814.7760   16,250.4170
Total Assets
  8,980.2000   12,000.1000   13,244.3000   20,263.9770   22,421.8300

 

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
  149.8000   215.5000   210   455.6560   442.4140
Long-term debt
  -   -   -   10,261.7000   12,707
Liabilities to Banks
  0.0000   0.0000   0.0000   8,906.7000   11,065.5000
Provisions
  151.7000   277.4000   275.8000   691.1000   633.2000
Liabilities
  8,804.3000   11,471.7000   12,388.5000   17,867.5970   20,411.8000
Share Capital
  .9000   1   .9830   1.1170   1.1210
Total Equity
  176   528.5000   855.8000   2,396.3800   2,010.0300
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,980.2000   12,000.1000   13,244.3000   20,263.9770   22,421.8300

 

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
  3,071.6000   3,511.3000   4,162.2000   5,302.9400   6,439.7460
Depreciation (total)
  153.1000   166.9000   216.1000   109.6550   142.0510
Operating Result
  812.7000   974.4000   1,098.9000   1,098.4670   1,261.8600
Interest Income
  -298.6000   -291.5000   -305.5000   260.5260   330.1840
Income Before Taxes
  514.1000   682.9000   793.4000   837.9410   931.6760
Income Taxes
  198.8000   260.6000   297.2000   321.8010   326.2480
Minority Interests Profit
  0.0000   0.0000   0.0000   9.8470   8.8870
Net Income
  315.3000   422.3000   496.2000   506.2930   596.5410

 

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
  6.2200   8.4400   10.0900   8.7200   8.9100
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
  1,011.3000   1,134.2000   1,003.5000   1,344.1590   1,705.8410
Cash Flow from Investing Activities
  -1,040.7000   -2,671.4000   -1,619.4000   -4,737.1210   -3,362.5480
Cash Flow from Financing
  109.3000   2,209   704.2000   3,516.1460   1,772.9010
Decrease / Increase in Cash
  77.1000   677.1000   76.5000   107.3300   90.8850
Employees
  8,600   10,700   12,000   15,000   16,000