2024-05-01  10:00:00 PM Chg. +0.4300 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
11.0500USD +4.05% 389,080
Turnover: 3.23 mill.
11.0000Bid Size: 10,000 12.8500Ask Size: 600 481.36 mill.USD - 2.25

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
  69   63.8000   70.9000   71.1000   133.8440
Intangible Assets
  982.1000   1,071.3000   992.3000   1,063.1000   1,550.7650
Long-Term Investments
  20.3000   3.2000   3.2000   2.1000   -
Fixed Assets
  1,287.5000   1,313.9000   1,272.4000   1,332   2,647.5070
Inventories
  0.0000   0.0000   0.0000   0.0000   -
Accounts Receivable
  242.7000   286.8000   299.8000   378.8000   587.1930
Cash and Cash Equivalents
  80   215.8000   611   522   201.3670
Current Assets
  566.4000   870   1,346.5000   1,304.7000   1,329.0800
Total Assets
  1,853.9000   2,183.9000   2,618.9000   2,636.7000   3,976.5870

 

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
  46.5000   61.6000   59.1000   48.1000   101.8660
Long-term debt
  425   1,598.9000   -   -   2,712.9520
Liabilities to Banks
  475   1,604.9000   0.0000   0.0000   40
Provisions
  90.7000   151.8000   154.5000   227.6000   332.9000
Liabilities
  1,829.1000   3,220.9000   3,501.2000   3,207.9000   4,328.4960
Share Capital
  0.0000   .8000   .7000   .7320   .6180
Total Equity
  24.8000   -1,037   -882.4000   -571.5000   -351.9090
Minority Interests
  0.0000   0.0000   0.0000   .3000   19.8460
Total liabilities equity
  1,853.9000   2,183.9000   2,618.9000   2,636.7000   3,976.5870

 

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
  1,078.3000   1,187.7000   1,352.6000   1,591.9000   2,175.6410
Depreciation (total)
  106.5000   99.8000   85.4000   54.7000   69.0480
Operating Result
  279.8000   326.5000   362.8000   582.2000   546.3530
Interest Income
  -73.4000   -94.8000   -127.3000   -115.1000   -128.8290
Income Before Taxes
  206.3000   210.6000   222.3000   469   397.0280
Income Taxes
  88.1000   84.2000   86.1000   178.8000   129.1550
Minority Interests Profit
  0.0000   0.0000   0.0000   .6000   -3.6280
Net Income
  80.1000   126.5000   136.5000   290.7000   260.7970

 

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
  1.7100   1.8200   1.9400   4.0600   3.6200
Dividend per Share
  -   0.0000   0.0000   0.0000   -

 

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
  266   255.2000   569.1000   -49.5000   375.7620
Cash Flow from Investing Activities
  -17.2000   -15.7000   -19.4000   -26.1000   -1,223.2100
Cash Flow from Financing
  -148.8000   -104.1000   -155.1000   -20   574.8770
Decrease / Increase in Cash
  -49.9000   135.5000   394.7000   -95.6000   -272.5710
Employees
  -   929   980   2,197   1,862