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

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
  -   11.3000   10.1000   8.8000   7.7580
Intangible Assets
  -   1,551   1,769.5000   1,955.6000   2,024.5410
Long-Term Investments
  -   0.0000   0.0000   25.1000   -
Fixed Assets
  -   -   -   -   2,488.1230
Inventories
  -   -   -   -   -
Accounts Receivable
  -   79.6000   85.2000   101.2000   118.7740
Cash and Cash Equivalents
  -   181.8000   255   278.9000   128.0190
Current Assets
  -   284.5000   366.4000   476.6000   385.2680
Total Assets
  -   2,161.3000   2,481.7000   2,860.2000   2,873.3910

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   -   1,332.9540
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   174.2000   206.9000   260.6000   322.9000
Liabilities
  -   867.7000   1,181.9000   1,758.3000   1,818.8540
Share Capital
  -   .0760   .0770   .0770   .0079
Total Equity
  -   1,293.6000   1,299.8000   1,101.9000   1,054.5370
Minority Interests
  -   0.0000   0.0000   0.0000   132.9390
Total liabilities equity
  -   2,161.3000   2,481.7000   2,860.2000   2,873.3910

 

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
  332.6000   369.8000   353.8000   432.6000   461.2430
Depreciation (total)
  -   -   -   -   4.5300
Operating Result
  209.7000   228.8000   215.5000   257.4000   255.8330
Interest Income
  -39.4000   -26.6000   -43.9000   -68.9000   84.5230
Income Before Taxes
  162.9000   212.5000   182.5000   200.7000   229.1660
Income Taxes
  52.4000   71.3000   59   58.1000   61.7370
Minority Interests Profit
  -11.6000   -15.1000   -14.1000   -14.5000   14.6930
Net Income
  98.8000   126.1000   109.4000   128   152.7360

 

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
  13.7000   17.2000   15.7000   22.8000   31.5000
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
  165.7000   177.6000   202.2000   232.8000   162.5210
Cash Flow from Investing Activities
  -179.2000   -157.5000   -245.2000   -193   -33.6620
Cash Flow from Financing
  -63.3000   29   113.9000   -.5000   -272.3310
Decrease / Increase in Cash
  -76.7000   49.1000   71   40.1000   -150.7700
Employees
  133   129   148   151   150