2024-05-03  9:59:57 PM Chg. +2.14 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
181.78USD +1.19% 100,775
Turnover: 18.4 mill.
-Bid Size: - -Ask Size: - 84.87 bill.USD 3.55% 57.15

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
  3,623.8000   4,883.5000   5,790   7,262.2000   7,626.8170
Intangible Assets
  1,985.4000   2,352   3,115.1000   6,701.5000   6,889.3310
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  81   101   137   151.1000   198.7140
Cash and Cash Equivalents
  884   330.2000   368.6000   293.6000   313.4920
Current Assets
  1,404.2000   842.8000   829.5000   952.7000   947.9680
Total Assets
  10,368   12,232.4000   14,089.1000   20,272.6000   21,331.5450

 

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
  0.0000   214.7000   89.6000   171.1000   90.3660
Long-term debt
  -   -   -   -   13,711.0840
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  6,863.5000   8,822.3000   10,404.9000   16,682.5000   17,278.1930
Share Capital
  -   -   -   -   3.9950
Total Equity
  3,501.4000   3,283.4000   3,573.1000   3,534.2000   4,053.3520
Minority Interests
  3.1000   126.7000   111.1000   55.9000   99.7920
Total liabilities equity
  10,368   12,232.4000   14,089.1000   20,272.6000   21,331.5450

 

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
  1,985.3000   2,443.5000   2,876   3,361.4000   4,100.0480
Depreciation (total)
  460.7000   555.5000   644.3000   800.1000   1,003.8020
Operating Result
  784.4000   920.1000   1,119.7000   1,214.3000   1,486.9220
Interest Income
  -226.8000   -290.3000   -379.7000   -426.4000   580.2340
Income Before Taxes
  556   506.9000   701.3000   541.7000   865.7040
Income Taxes
  182.5000   125.1000   107.3000   59.5000   -62.5050
Minority Interests Profit
  -.7000   10.8000   43.3000   69.1000   21.7110
Net Income
  372.9000   392.7000   637.3000   551.3000   801.0220

 

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
  0.9300   1.0000   1.6100   1.4000   2.0200
Dividend per Share
  0.0000   0.3500   0.9000   1.1000   1.4000

 

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
  1,021   1,165.9000   1,414.4000   1,599   2,134.5890
Cash Flow from Investing Activities
  -1,300.9000   -2,790.8000   -2,558.4000   -5,173.3000   -1,949.5480
Cash Flow from Financing
  910.3000   1,086.1000   1,170.4000   3,525.6000   -134.5910
Decrease / Increase in Cash
  636.7000   -553.8000   38.4000   -75   19.9160
Employees
  1,729   2,122   2,432   2,716   2,974