2024-05-16  5:34:49 PM Chg. -0.70 Volume Bid5:46:27 PM Ask5:47:16 PM Market Capitalization Dividend Y. P/E Ratio
86.36USD -0.80% 4,251
Turnover: 186,670.32
86.11Bid Size: 1 86.37Ask Size: 1 8.68 bill.USD 0.70% 24.55

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
  685.4000   664.4000   748   910.5000   1,019.7000
Intangible Assets
  48.8000   57.7000   73.2000   88.2000   306.1000
Long-Term Investments
  30.7000   29   0.0000   0.0000   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  224.9000   222.8000   249.3000   261.8000   323.2000
Cash and Cash Equivalents
  48.4000   30.1000   132.8000   64.5000   66.7000
Current Assets
  406.2000   391   636.8000   580.4000   686.6000
Total Assets
  2,372.1000   2,271.2000   2,423.8000   2,534.4000   3,408.8000

 

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
  48.9000   45.4000   45.3000   61.9000   53.4000
Long-term debt
  1,496.8000   1,235.8000   1,239.9000   1,505.2000   2,110.8000
Liabilities to Banks
  1,496.8000   1,235.8000   1,239.9000   1,505.2000   2,110.8000
Provisions
  -   -   -   -   -
Liabilities
  1,986.9000   1,682.2000   1,677.5000   1,959   2,789.3000
Share Capital
  -   -   -   -   1
Total Equity
  -85.2000   117   291.6000   344.6000   619.5000
Minority Interests
  83   84.6000   112.5000   137.6000   146.3000
Total liabilities equity
  2,372.1000   2,271.2000   2,423.8000   2,534.4000   3,408.8000

 

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
  1,999.3000   2,026.9000   2,161.9000   2,273.2000   2,374.3000
Depreciation (total)
  76.4000   78.8000   82.5000   94.7000   107.7000
Operating Result
  340.7000   386.4000   416.9000   482.3000   -
Interest Income
  -125.9000   -119.4000   -94.1000   -100.4000   109.2000
Income Before Taxes
  193.8000   230.9000   327.3000   384   386.9000
Income Taxes
  -736.6000   37.1000   108.6000   12.7000   110.7000
Minority Interests Profit
  -40.8000   -45.9000   -50.9000   -57.8000   -59.7000
Net Income
  899   208.7000   185   323.6000   215.7000

 

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
  9.4100   1.9600   1.6900   2.5800   2.4600
Dividend per Share
  -   -   0.0000   0.3600   0.7800

 

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
  331   342.7000   411.5000   470.3000   444.9000
Cash Flow from Investing Activities
  -125.9000   -24.6000   -178.8000   -226.2000   -876.9000
Cash Flow from Financing
  -237.7000   -336.4000   -130   -312.4000   434.2000
Decrease / Increase in Cash
  -32.6000   -18.3000   102.7000   -68.3000   2.2000
Employees
  23,000   22,000   22,700   23,600   29,000