-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -USD - -

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
  10.1000   8.8000   7.7580   7.4990   9.3450
Intangible Assets
  1,769.5000   1,955.6000   2,024.5410   1,696.5240   1,208.2430
Long-Term Investments
  0.0000   25.1000   -   -   -
Fixed Assets
  -   -   2,488.1230   2,152.1940   1,561.3740
Inventories
  -   -   -   -   -
Accounts Receivable
  85.2000   101.2000   118.7740   103.7920   85.1870
Cash and Cash Equivalents
  255   278.9000   128.0190   169.9710   149.4110
Current Assets
  366.4000   476.6000   385.2680   369.8040   444.1410
Total Assets
  2,481.7000   2,860.2000   2,873.3910   2,521.9980   2,005.5150

 

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
  -   -   -   -   -
Long-term debt
  -   -   1,332.9540   1,403.2850   1,093.7250
Liabilities to Banks
  -   -   -   -   -
Provisions
  206.9000   260.6000   322.9000   188.5000   91.3000
Liabilities
  1,181.9000   1,758.3000   1,818.8540   1,827.0930   1,510.8710
Share Capital
  .0770   .0770   .0079   .0080   .0089
Total Equity
  1,299.8000   1,101.9000   1,054.5370   694.9050   494.6440
Minority Interests
  0.0000   0.0000   132.9390   103.8720   119.2910
Total liabilities equity
  2,481.7000   2,860.2000   2,873.3910   2,521.9980   2,005.5150

 

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
  353.8000   432.6000   461.2430   379.1970   368.4610
Depreciation (total)
  -   -   4.5300   3.0880   3.4610
Operating Result
  215.5000   257.4000   255.8330   -262.6630   -243.1280
Interest Income
  -43.9000   -68.9000   84.5230   82.0030   95.9620
Income Before Taxes
  182.5000   200.7000   229.1660   -284.2740   -326.0010
Income Taxes
  59   58.1000   61.7370   -95.3440   -76.4920
Minority Interests Profit
  -14.1000   -14.5000   14.6930   .3730   2.6250
Net Income
  109.4000   128   152.7360   -189.3030   -252.1340

 

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
  15.7000   22.8000   31.5000   -39.2000   -48.2000
Dividend per Share
  0.0000   0.0000   0.0000   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
  202.2000   232.8000   162.5210   190.2410   122.1760
Cash Flow from Investing Activities
  -245.2000   -193   -33.6620   -153.0390   170.1630
Cash Flow from Financing
  113.9000   -.5000   -272.3310   9.8860   -309.8800
Decrease / Increase in Cash
  71   40.1000   -150.7700   41.9320   -20.5600
Employees
  148   151   150   137   145