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

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  11.3000   10.1000   8.8000   7.7580   7.4990
Intangible Assets
  1,551   1,769.5000   1,955.6000   2,024.5410   1,696.5240
Long-Term Investments
  0.0000   0.0000   25.1000   -   -
Fixed Assets
  -   -   -   2,488.1230   2,152.1940
Inventories
  -   -   -   -   -
Accounts Receivable
  79.6000   85.2000   101.2000   118.7740   103.7920
Cash and Cash Equivalents
  181.8000   255   278.9000   128.0190   169.9710
Current Assets
  284.5000   366.4000   476.6000   385.2680   369.8040
Total Assets
  2,161.3000   2,481.7000   2,860.2000   2,873.3910   2,521.9980

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   1,332.9540   1,403.2850
Liabilities to Banks
  -   -   -   -   -
Provisions
  174.2000   206.9000   260.6000   322.9000   188.5000
Liabilities
  867.7000   1,181.9000   1,758.3000   1,818.8540   1,827.0930
Share Capital
  .0760   .0770   .0770   .0079   .0080
Total Equity
  1,293.6000   1,299.8000   1,101.9000   1,054.5370   694.9050
Minority Interests
  0.0000   0.0000   0.0000   132.9390   103.8720
Total liabilities equity
  2,161.3000   2,481.7000   2,860.2000   2,873.3910   2,521.9980

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  369.8000   353.8000   432.6000   461.2430   379.1970
Depreciation (total)
  -   -   -   4.5300   3.0880
Operating Result
  228.8000   215.5000   257.4000   255.8330   -262.6630
Interest Income
  -26.6000   -43.9000   -68.9000   84.5230   82.0030
Income Before Taxes
  212.5000   182.5000   200.7000   229.1660   -284.2740
Income Taxes
  71.3000   59   58.1000   61.7370   -95.3440
Minority Interests Profit
  -15.1000   -14.1000   -14.5000   14.6930   .3730
Net Income
  126.1000   109.4000   128   152.7360   -189.3030

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  17.2000   15.7000   22.8000   31.5000   -39.2000
Dividend per Share
  -   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  177.6000   202.2000   232.8000   162.5210   190.2410
Cash Flow from Investing Activities
  -157.5000   -245.2000   -193   -33.6620   -153.0390
Cash Flow from Financing
  29   113.9000   -.5000   -272.3310   9.8860
Decrease / Increase in Cash
  49.1000   71   40.1000   -150.7700   41.9320
Employees
  129   148   151   150   137