2024-04-26  10:10:00 PM Chg. +0.62 Volume Bid10:24:22 PM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
160.20USD +0.39% 134,487
Turnover: 12.09 mill.
64.47Bid Size: 100 162.22Ask Size: 500 5.25 bill.USD 0.03% 8.35

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
  67.7000   69.1000   81.5000   92.3000   95.4000
Intangible Assets
  -   -   -   -   1,778.4000
Long-Term Investments
  -   -   -   -   1,783.5000
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   425.9000
Cash and Cash Equivalents
  313.3000   449.5000   430.4000   469.6000   550.6000
Current Assets
  770.9000   876.4000   912.3000   1,045.9000   -
Total Assets
  5,279.8000   5,218.9000   6,187.1000   6,318.8000   7,698.1000

 

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
  -   -   -   -   808.3000
Long-term debt
  932   948.2000   965.6000   518.7000   -
Liabilities to Banks
  932   948.2000   965.6000   518.7000   303.1000
Provisions
  495.4000   506   497.1000   456.9000   491.7000
Liabilities
  2,498.2000   2,267.5000   2,668.2000   2,532.3000   4,054.9000
Share Capital
  .5000   .5000   .5000   .5000   .6000
Total Equity
  2,375.3000   2,499.6000   3,041.4000   3,144.6000   3,643.2000
Minority Interests
  406.3000   451.8000   477.5000   641.9000   1,661.7000
Total liabilities equity
  5,279.8000   5,218.9000   6,187.1000   6,318.8000   7,698.1000

 

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
  1,358.2000   1,704.8000   1,805.5000   2,188.8000   2,510.9000
Depreciation (total)
  74.1000   112.7000   214.1000   142.2000   16.9000
Operating Result
  374   486.1000   400.4000   634.1000   815.2000
Interest Income
  -66.2000   -73.8000   -83   -87.3000   -76.6000
Income Before Taxes
  378.8000   452.7000   495.2000   863.7000   1,013.5000
Income Taxes
  91.5000   93.1000   83.8000   194.1000   227.9000
Minority Interests Profit
  -148.7000   -194.7000   -237.4000   -309.1000   -333.5000
Net Income
  138.6000   164.9000   174   360.5000   452.1000

 

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
  2.9200   3.1800   3.3600   6.7900   8.2200
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
  480.7000   708.5000   633.2000   957.1000   1,392.2000
Cash Flow from Investing Activities
  -973.8000   -67.7000   -802.3000   -50.3000   -1,268.1000
Cash Flow from Financing
  545   -503.8000   146.2000   -869.1000   -32.9000
Decrease / Increase in Cash
  53.8000   136.2000   -19.1000   39.2000   81
Employees
  110   120   130   2,500   2,900