2024-04-19  6:17:03 PM Chg. -16.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
3,415.90USD -0.47% 5,937
Turnover: 20.52 mill.
-Bid Size: - -Ask Size: - 117.51 bill.USD - 28.98

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
  64.3000   89.3000   135.1000   198.9530   274.7860
Intangible Assets
  200.2000   208.1000   1,020   2,334.7610   2,167.5330
Long-Term Investments
  -   -   -   3,755.6530   7,931.3630
Fixed Assets
  -   -   -   9,673.1890   13,867.3380
Inventories
  -   -   -   -   -
Accounts Receivable
  264.5000   367.5000   536   643.8940   645.1690
Cash and Cash Equivalents
  632.8000   1,536.3000   1,290   3,148.6510   1,477.2650
Current Assets
  3,066.8000   5,682.4000   7,480.9000   5,267.3740   3,553.2370
Total Assets
  3,970.7000   6,569.7000   10,444.5000   14,940.5630   17,420.5750

 

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
  146.9000   184.6000   247.3000   281.4800   322.8420
Long-term debt
  -   -   -   3,849.7560   6,158.4430
Liabilities to Banks
  -   -   -   -   -
Provisions
  47   45.2000   326.4000   1,040.3000   892.6000
Liabilities
  1,192   2,457.8000   3,526.2000   6,373.8690   8,625.1060
Share Capital
  -   -   -   .4800   .4820
Total Equity
  2,574.3000   3,897   6,909.7000   8,566.6940   8,795.4690
Minority Interests
  127   160.3000   0.0000   -   -
Total liabilities equity
  3,970.7000   6,569.7000   10,444.5000   14,940.5630   17,420.5750

 

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
  4,355.6000   5,261   6,793.3000   8,441.9710   9,223.9870
Depreciation (total)
  53.8000   65.1000   118   207.8200   272.4940
Operating Result
  1,398.9000   1,829.8000   2,412.4000   3,073.3120   3,258.9070
Interest Income
  -23.6000   -58.2000   -79.1000   -74.4200   -104.5000
Income Before Taxes
  1,367.8000   1,761.9000   2,296.5000   2,989.4480   3,128.3200
Income Taxes
  308.7000   337.8000   403.7000   567.6950   576.9600
Minority Interests Profit
  -2.8000   -4.5000   -.1000   -   -
Net Income
  1,056.4000   1,419.6000   1,892.7000   2,421.7530   2,551.3600

 

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
  21.2700   28.4800   37.1700   46.3000   50.0900
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
  1,341.8000   1,785.8000   2,301.4000   2,914.3970   3,102.2310
Cash Flow from Investing Activities
  -904.8000   -1,562.7000   -2,162.3000   -2,348.5440   -3,894.5180
Cash Flow from Financing
  -151   668.9000   -403.5000   1,428.9940   -729.9960
Decrease / Increase in Cash
  273.9000   903.5000   -246.4000   1,858.6570   -1,671.3860
Employees
  5,000   7,000   9,500   12,700   15,500