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

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
  70.9000   71.1000   133.8440   163.8600   166.6360
Intangible Assets
  992.3000   1,063.1000   1,550.7650   1,576.5740   1,594.3950
Long-Term Investments
  3.2000   2.1000   -   -   -
Fixed Assets
  1,272.4000   1,332   2,647.5070   2,727.5770   2,784.2520
Inventories
  0.0000   0.0000   -   -   -
Accounts Receivable
  299.8000   378.8000   587.1930   674.6110   700.6550
Cash and Cash Equivalents
  611   522   201.3670   316.3210   481.3890
Current Assets
  1,346.5000   1,304.7000   1,329.0800   1,537.3380   1,696.3430
Total Assets
  2,618.9000   2,636.7000   3,976.5870   4,264.9150   4,480.5950

 

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
  59.1000   48.1000   101.8660   124.4410   88.6770
Long-term debt
  -   -   2,712.9520   2,549.5870   2,632.5450
Liabilities to Banks
  0.0000   0.0000   40   0.0000   0.0000
Provisions
  154.5000   227.6000   332.9000   338   430.2000
Liabilities
  3,501.2000   3,207.9000   4,328.4960   4,273.5530   4,482.2390
Share Capital
  .7000   .7320   .6180   .6210   .6240
Total Equity
  -882.4000   -571.5000   -351.9090   -8.6380   -1.6440
Minority Interests
  0.0000   .3000   19.8460   30.6390   28.4380
Total liabilities equity
  2,618.9000   2,636.7000   3,976.5870   4,264.9150   4,480.5950

 

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
  1,352.6000   1,591.9000   2,175.6410   2,580.9350   2,755.6540
Depreciation (total)
  85.4000   54.7000   69.0480   83.0310   84.7780
Operating Result
  362.8000   582.2000   546.3530   709.1930   657.5560
Interest Income
  -127.3000   -115.1000   -128.8290   -125.7080   -118.5680
Income Before Taxes
  222.3000   469   397.0280   582.7940   454.8250
Income Taxes
  86.1000   178.8000   129.1550   201.0900   164.8620
Minority Interests Profit
  0.0000   .6000   -3.6280   -14.9160   -19.4530
Net Income
  136.5000   290.7000   260.7970   366.7880   270.5100

 

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
  1.9400   4.0600   3.6200   5.0600   3.7700
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  569.1000   -49.5000   375.7620   370.0390   514.3250
Cash Flow from Investing Activities
  -19.4000   -26.1000   -1,223.2100   -116.7700   -174.5740
Cash Flow from Financing
  -155.1000   -20   574.8770   -127.2790   -153.8640
Decrease / Increase in Cash
  394.7000   -95.6000   -272.5710   125.9900   185.8870
Employees
  980   2,197   1,862   2,506   2,175