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

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  7.7580   7.4990   9.3450   6.0940   4.8810
Intangible Assets
  2,024.5410   1,696.5240   1,208.2430   465.7220   337.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,488.1230   2,152.1940   1,561.3740   637.3450   478.9100
Inventories
  -   -   -   -   -
Accounts Receivable
  118.7740   103.7920   85.1870   66.6250   37.6710
Cash and Cash Equivalents
  128.0190   169.9710   149.4110   65.9270   66.6090
Current Assets
  385.2680   369.8040   444.1410   233.1680   153.1650
Total Assets
  2,873.3910   2,521.9980   2,005.5150   870.5130   632.0750

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,332.9540   1,403.2850   1,093.7250   756.4930   620.9660
Liabilities to Banks
  -   -   -   -   -
Provisions
  322.9000   188.5000   91.3000   11.5000   4.6000
Liabilities
  1,818.8540   1,827.0930   1,510.8710   921.4890   777.8100
Share Capital
  .0079   .0080   .0089   .0090   .0110
Total Equity
  1,054.5370   694.9050   494.6440   -50.9760   -145.7350
Minority Interests
  132.9390   103.8720   119.2910   23.4440   26.9990
Total liabilities equity
  2,873.3910   2,521.9980   2,005.5150   870.5130   632.0750

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  461.2430   379.1970   368.4610   225.8330   187.6890
Depreciation (total)
  4.5300   3.0880   3.4610   2.4550   2.3290
Operating Result
  255.8330   -262.6630   -243.1280   -564.6510   -119.0370
Interest Income
  84.5230   82.0030   95.9620   67.4210   58.7190
Income Before Taxes
  229.1660   -284.2740   -326.0010   -653.4320   -83.1310
Income Taxes
  61.7370   -95.3440   -76.4920   -95.9770   6.5380
Minority Interests Profit
  14.6930   .3730   2.6250   -19.2340   10.8520
Net Income
  152.7360   -189.3030   -252.1340   -489.2530   -100.5210

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  31.5000   -39.2000   -48.2000   -86.6000   -15.7300
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  162.5210   190.2410   122.1760   2.0740   56.0820
Cash Flow from Investing Activities
  -33.6620   -153.0390   170.1630   330.5150   -5.6570
Cash Flow from Financing
  -272.3310   9.8860   -309.8800   -418.9070   -81.7860
Decrease / Increase in Cash
  -150.7700   41.9320   -20.5600   -83.4840   -32.0580
Employees
  150   137   145   152   122