3/10/2021  9:59:00 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
399,340.00USD - 201
Turnover: 80.57 mill.
-Bid Size: - -Ask Size: - 626.42 bill.USD 0.00% 23,419.57

Assets

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Property and Equipment
  46,656   93,126   100,391   106,872   122,214
Intangible Assets
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  6,147   7,101   8,975   9,675   9,945
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  30,558   38,227   37,299   46,992   48,186
Current Assets
  -   -   -   -   -
Total Assets
  297,119   372,229   392,647   427,452   484,931

 

Liabilities

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Accounts Payable
  23,788   29,361   32,706   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  161,334   209,295   223,686   235,864   260,446
Share Capital
  -   -   -   -   -
Total Equity
  131,102   157,318   164,850   187,647   221,890
Minority Interests
  4,683   5,616   4,111   3,941   2,595
Total liabilities equity
  297,119   372,229   392,647   427,452   484,931

 

Income Statement

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Revenues
  112,493   136,185   143,688   162,463   182,150
Depreciation (total)
  -   -   -   -   -
Operating Result
  13,544   21,609   17,978   24,980   34,428
Interest Income
  -1,992   -2,558   -2,664   -2,744   -5,632
Income Before Taxes
  11,552   19,051   15,314   22,236   28,796
Income Taxes
  3,538   5,607   4,568   6,924   8,951
Minority Interests Profit
  -386   -527   -492   -488   -369
Net Income
  8,055   12,967   10,254   14,824   19,476

 

Per Share

2009
US GAAP
in USD
2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
Earnings per Share
  3.4600   5.2900   4.1400   5.9800   7.9000
Dividend per Share
  -   -   0.0000   0.0000   0.0000

 

Cash Flow

2009
US GAAP
in mill. USD
2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
Cash Flow from Operating Activities
  15,846   17,895   20,476   20,950   27,704
Cash Flow from Investing Activities
  -11,161   -18,277   -19,189   -10,574   -27,535
Cash Flow from Financing
  233   8,125   -2,217   -806   961
Decrease / Increase in Cash
  5,019   7,669   -928   9,693   1,194
Employees
  257,113   260,000   271,000   288,500   302,000