2024-04-26  10:00:00 PM Chg. -6.7400 Volume Bid12:39:03 AM Ask12:39:03 AM Market Capitalization Dividend Y. P/E Ratio
731.6100USD -0.91% 779,483
Turnover: 268.1 mill.
691.0000Bid Size: 100 790.0500Ask Size: 100 69.23 bill.USD 1.98% 70.69

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
  2,651   3,225.9000   3,919   4,591.7000   4,998.2700
Intangible Assets
  150.9000   148.6000   201.6000   184.2000   147.5270
Long-Term Investments
  -   -   -   -   .4390
Fixed Assets
  -   -   -   -   6,326.4900
Inventories
  -   -   -   -   -
Accounts Receivable
  116.4000   139.1000   163.8000   184.8000   262.5700
Cash and Cash Equivalents
  442.8000   278.8000   252.2000   261.9000   610.9170
Current Assets
  778   1,235.8000   639.8000   888.7000   1,490.9430
Total Assets
  4,448   5,785.3000   6,133   7,492.4000   7,817.4330

 

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
  12.6000   23.3000   27.7000   30.3000   -
Long-term debt
  -   -   -   -   4,452.7280
Liabilities to Banks
  20   87.4000   52.2000   53.5000   59.5000
Provisions
  -   -   -   -   -
Liabilities
  2,567.5000   3,765.5000   3,713.5000   4,909.4000   5,547.3020
Share Capital
  0.0000   0.0000   0.0000   .0500   .0570
Total Equity
  1,880.5000   1,952.2000   2,335.3000   2,459.1000   2,270.1310
Minority Interests
  0.0000   67.6000   84.2000   123.9000   -
Total liabilities equity
  4,448   5,785.3000   6,133   7,492.4000   7,817.4330

 

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
  1,196.2000   1,569.8000   1,895.7000   2,152.8000   2,443.7760
Depreciation (total)
  -   -   -   -   -
Operating Result
  193.6000   305.3000   400.8000   460.9000   509.2660
Interest Income
  -139   -179   -196.8000   -245.4000   267.6620
Income Before Taxes
  48.8000   129.1000   196.5000   112.3000   84.7330
Income Taxes
  12.6000   37.5000   61.8000   16.2000   345.4590
Minority Interests Profit
  0.0000   1.4000   -3.1000   -1.4000   -
Net Income
  36.9000   94   144.7000   94.7000   -259.5470

 

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
  0.8400   1.7600   3.0100   1.9200   -4.9600
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   7.5700

 

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
  392.9000   587.6000   632   604.6000   689.4200
Cash Flow from Investing Activities
  -601   -1,499.4000   -442.9000   -1,169.3000   -435.8390
Cash Flow from Financing
  309.7000   748.7000   -222.7000   574.9000   107.4010
Decrease / Increase in Cash
  96.8000   -164   -26.6000   9.7000   349.0230
Employees
  1,921   2,709   3,153   3,500   3,866