6/7/2024  9:59:55 PM Chg. -0.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
29.29USD -1.21% 5,953
Turnover: 174,204.13
-Bid Size: - -Ask Size: - 2.4 bill.USD 3.62% 22.36

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
  -   4,159.1000   4,299   4,770.6000   4,902.9000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   1,068.4000
Accounts Receivable
  -   385.9000   390   372.7000   405.3000
Cash and Cash Equivalents
  -   351.1000   573   428.5000   887.9000
Current Assets
  -   -   -   -   -
Total Assets
  -   6,121   6,669.9000   7,313.4000   8,733.8000

 

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
  -   -   -   -   295.4000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  -   4,172.7000   4,532.3000   4,564.3000   5,336.4000
Share Capital
  -   81.7000   81.7000   81.7000   155.7000
Total Equity
  -   1,948.3000   2,137.6000   2,749.1000   3,397.4000
Minority Interests
  -   84.5000   84.6000   347   401.5000
Total liabilities equity
  -   6,121   6,669.9000   7,313.4000   8,733.8000

 

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
  1,930.7000   2,938.3000   3,811.9000   4,365.3000   6,170
Depreciation (total)
  -   -   -   -   244.6000
Operating Result
  294.2000   426.8000   574.8000   772.9000   1,251
Interest Income
  -180.7000   -183.8000   -193.2000   -185.2000   -191.5000
Income Before Taxes
  106.7000   239   385.9000   590.5000   1,064.1000
Income Taxes
  37.3000   92.2000   134   204.4000   354.8000
Minority Interests Profit
  -8   -3.5000   1.5000   -16.9000   31.1000
Net Income
  67.4000   142.2000   255.2000   375.5000   678.2000

 

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
  0.4300   0.8900   1.6000   2.3800   4.3500
Dividend per Share
  0.1600   0.1750   0.2100   0.2700   0.3750

 

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
  170.5000   110.9000   527.4000   662.2000   819.2000
Cash Flow from Investing Activities
  -308.2000   -85   -311.4000   -818   -814.7000
Cash Flow from Financing
  -120.1000   -28.8000   5.9000   11.3000   454.9000
Decrease / Increase in Cash
  -257.8000   -2.9000   221.9000   -144.5000   459.4000
Employees
  9,270   13,390   15,490   18,460   22,070