2024-05-01  7:16:24 PM Chg. +0.24 Volume Bid2024-05-01 Ask2024-05-01 Market Capitalization Dividend Y. P/E Ratio
44.98USD +0.54% 3,883
Turnover: 174,681.71
44.97Bid Size: 100 45.02Ask Size: 100 4.18 bill.USD - -

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
  293.9000   335.9000   359   460.4080   665.6020
Intangible Assets
  546.6000   667.5000   720   909.6450   1,842.5610
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   3,821.5060   6,315.6220
Inventories
  0.0000   0.0000   0.0000   -   -
Accounts Receivable
  290.9000   322.2000   389   465.4730   614.4940
Cash and Cash Equivalents
  22.5000   31.3000   62   22.2360   55.6340
Current Assets
  390.6000   441.3000   535.1000   580.2160   761.8280
Total Assets
  3,177.1000   3,546.7000   3,882.8000   4,401.7220   7,077.4500

 

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
  66.6000   74.2000   89.1000   114.5960   149.2020
Long-term debt
  -   -   -   1,527.2460   3,052.6390
Liabilities to Banks
  -   -   -   -   -
Provisions
  454.2000   495.1000   503.5000   563.3000   805.6000
Liabilities
  1,949.8000   1,989.4000   2,115.3000   2,484.5370   4,329.6120
Share Capital
  .8000   .9000   .8550   .8490   .8490
Total Equity
  1,198.2000   1,541.8000   1,750.5000   1,917.1850   2,747.8380
Minority Interests
  29.1000   15.5000   17.1000   22.1730   17.9470
Total liabilities equity
  3,177.1000   3,546.7000   3,882.8000   4,401.7220   7,077.4500

 

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
  1,676   1,913.1000   2,142.8000   2,555.6010   2,985.9080
Depreciation (total)
  -   22.1000   27.1000   48.1380   65.7700
Operating Result
  424.3000   468.8000   535.6000   556.3360   487.6120
Interest Income
  -48.6000   -51.3000   -54.9000   -66.0220   -77.2740
Income Before Taxes
  372.3000   417.2000   477.7000   487.5680   410.9070
Income Taxes
  135   147.3000   164.7000   159.4220   142.8940
Minority Interests Profit
  -2.6000   -1.9000   -1.7000   1.6900   .9670
Net Income
  234.8000   268   311.4000   326.4560   256.9400

 

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
  2.7500   3.1400   3.6200   3.8400   3.0200
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
  306.1000   387.4000   403.5000   448.5000   390.3280
Cash Flow from Investing Activities
  -514.6000   -294.2000   -235   -462.7740   -2,533.9040
Cash Flow from Financing
  148.3000   -86.2000   -136   -30.0490   2,181.2080
Decrease / Increase in Cash
  -56.8000   8.8000   30.7000   -44.9310   33.3980
Employees
  10,249   12,598   14,924   16,718   25,000