9/17/2021  10:00:01 PM Chg. +19.3300 Volume Bid11:02:00 PM Ask12:55:17 AM Market Capitalization Dividend Y. P/E Ratio
872.5800USD +2.27% 3.85 mill.
Turnover: 2.1 bill.
867.7800Bid Size: 100 872.5700Ask Size: 200 78.31 bill.USD 1.22% 206.77

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  3,919   4,591.7000   4,998.3000   5,606.4000   7,199.2000
Intangible Assets
  201.6000   184.2000   147.5000   224.6000   719.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  163.8000   184.8000   262.6000   292   396.2000
Cash and Cash Equivalents
  252.2000   261.9000   610.9000   2,228.8000   748.5000
Current Assets
  639.8000   888.7000   1,490.9000   3,259.3000   1,467.5000
Total Assets
  6,133   7,492.4000   7,817.4000   10,356.7000   12,608.4000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  27.7000   30.3000   30.2000   49.9000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  52.2000   53.5000   59.5000   770.2000   67.9000
Provisions
  -   -   -   -   -
Liabilities
  3,713.5000   4,909.4000   5,547.3000   7,611.3000   8,242.5000
Share Capital
  0.0000   .0500   .0570   .0620   .0720
Total Equity
  2,335.3000   2,459.1000   2,270.1000   2,745.4000   4,365.8000
Minority Interests
  84.2000   123.9000   0.0000   0.0000   0.0000
Total liabilities equity
  6,133   7,492.4000   7,817.4000   10,356.7000   12,608.4000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  1,895.7000   2,152.8000   2,443.8000   2,725.9000   3,612
Depreciation (total)
  -   -   -   -   -
Operating Result
  400.8000   460.9000   509.3000   567.3000   618.7000
Interest Income
  -196.8000   -245.4000   -267.7000   -295.5000   -388.7000
Income Before Taxes
  196.5000   112.3000   84.7000   211   159.9000
Income Taxes
  61.8000   16.2000   345.6000   23.2000   45.5000
Minority Interests Profit
  -3.1000   -1.4000   1.2000   0.0000   0.0000
Net Income
  144.7000   94.7000   -259.5000   187.8000   126.8000

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  3.0100   1.9200   -4.9600   3.2500   1.8100
Dividend per Share
  0.0000   0.0000   7.5700   17.7100   7.0000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  632   604.6000   689.4000   894.8000   1,016.6000
Cash Flow from Investing Activities
  -442.9000   -1,169.3000   -435.8000   -1,134.9000   -1,592.2000
Cash Flow from Financing
  -222.7000   574.9000   107.4000   1,873.2000   -894.3000
Decrease / Increase in Cash
  -26.6000   9.7000   349   1,617.9000   -1,480.4000
Employees
  3,153   3,500   3,866   5,042   5,993