2024-04-26  9:59:55 PM Chg. +0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
75.98USD +0.34% 26,783
Turnover: 2.04 mill.
-Bid Size: - -Ask Size: - 17.83 bill.USD - 41.07

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
  251.7000   238.7000   508   491.5000   461.9000
Intangible Assets
  2,118.9000   2,090.8000   4,301.3000   3,906.7000   3,433.6000
Long-Term Investments
  -   -   -   -   5.2000
Fixed Assets
  -   -   -   -   6,848.9000
Inventories
  192.5000   230.5000   367.2000   289.4000   330.6000
Accounts Receivable
  283.1000   318.7000   409.3000   409.3000   396
Cash and Cash Equivalents
  515.6000   712.3000   560.4000   822.5000   736.1000
Current Assets
  1,098.9000   1,342.9000   1,563   1,624.1000   1,565.8000
Total Assets
  5,625.8000   6,008.8000   10,477.1000   9,000.8000   8,414.7000

 

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
  57.5000   63.5000   87.2000   80.5000   92.1000
Long-term debt
  -   1,488.6000   4,971.2000   4,242.1000   4,153.2000
Liabilities to Banks
  0.0000   1,488.6000   4,971.2000   4,242.1000   4,153.2000
Provisions
  955.6000   957.4000   1,771.6000   1,575.1000   1,375.4000
Liabilities
  2,927.3000   3,071.9000   7,516.1000   7,059.3000   6,351.7000
Share Capital
  -   -   -   -   2.8000
Total Equity
  2,698.5000   2,936.9000   2,961   1,941.5000   2,063
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  5,625.8000   6,008.8000   10,477.1000   9,000.8000   8,414.7000

 

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
  1,679.6000   1,789.3000   2,002.7000   2,492.3000   2,530.7000
Depreciation (total)
  54.9000   58.3000   72   112.6000   523.2000
Operating Result
  69.9000   374.4000   113.7000   -906.3000   279.7000
Interest Income
  -125.8000   -112.9000   -138   -279.8000   -219.3000
Income Before Taxes
  -55   227.4000   -61.7000   -1,193   48.1000
Income Taxes
  7.8000   70.2000   12   -20.1000   30.8000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -
Net Income
  -62.8000   157.2000   -73.6000   -1,172.8000   17.3000

 

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
  -0.2400   0.6000   -0.2800   -4.3600   0.0600
Dividend per Share
  0.0000   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
  456.7000   456   370.2000   493.8000   508.4000
Cash Flow from Investing Activities
  -67   -266.6000   -3,850.8000   18.8000   -67
Cash Flow from Financing
  -167.6000   7.7000   3,328.1000   -248.8000   -525.1000
Decrease / Increase in Cash
  222.4000   196.7000   -151.9000   262.1000   -86.4000
Employees
  4,220   5,019   6,157   5,615   5,351