2024-05-24  9:59:55 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
51.50USD - 62,085
Turnover: 3.15 mill.
-Bid Size: - -Ask Size: - 4.59 bill.USD - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  723.8940   741   743.5000   798.5000   701.3000
Intangible Assets
  1,861.9730   1,791.5000   1,637.7000   1,422.4000   1,087.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,206.4430   6,174.9000   5,708.2000   5,730.4000   5,029.4000
Inventories
  -   -   -   -   -
Accounts Receivable
  634.9020   624.1000   599.6000   544.3000   380.7000
Cash and Cash Equivalents
  44.1890   42.2000   34.3000   34.7000   53.3000
Current Assets
  773.6180   813.4000   747.3000   706.6000   552.5000
Total Assets
  6,980.0610   6,988.3000   6,455.5000   6,437   5,581.9000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  152.8810   195.2000   225.8000   220.1000   181.2000
Long-term debt
  2,877.3150   2,615.3000   2,663.9000   2,559.3000   1,689.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  873.9000   959.2000   648.1000   591.7000   669.8000
Liabilities
  4,163.6750   4,079.7000   3,858.4000   4,102.3000   3,147.5000
Share Capital
  .8520   .9000   .9000   .9000   .9000
Total Equity
  2,816.3860   2,908.6000   2,597.1000   2,334.7000   2,434.4000
Minority Interests
  10.6490   12   9.7000   3.8000   4.3000
Total liabilities equity
  6,980.0610   6,988.3000   6,455.5000   6,437   5,581.9000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  3,562.3420   3,580.7000   3,485.9000   3,308.9000   2,675.5000
Depreciation (total)
  164   -   -   -   -
Operating Result
  433.7750   -7.6000   -161.1000   -211.9000   31.9000
Interest Income
  -97.7090   -93.7000   -106   -118.3000   -81.9000
Income Before Taxes
  328.1450   -107.9000   -275.4000   -362.8000   -56
Income Taxes
  120.2460   -150.9000   29.8000   16.8000   .1000
Minority Interests Profit
  1.5400   .6000   .9000   -.8000   -1.4000
Net Income
  178.2300   23.4000   -253.3000   -346.8000   -57.3000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  2.1000   0.2700   -2.9100   -3.8100   -0.6300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  547.2490   508.6000   165.7000   248   530.2000
Cash Flow from Investing Activities
  -195.6060   -193   -147.5000   -104   381.4000
Cash Flow from Financing
  -363.2550   -321.2000   -25.7000   -141.6000   -892.5000
Decrease / Increase in Cash
  -11.4450   -2   -7.9000   .4000   18.6000
Employees
  25,000   25,700   22,500   19,500   15,000