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

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  8.8000   7.7580   7.4990   9.3450   6.0940
Intangible Assets
  1,955.6000   2,024.5410   1,696.5240   1,208.2430   465.7220
Long-Term Investments
  25.1000   -   -   -   -
Fixed Assets
  -   2,488.1230   2,152.1940   1,561.3740   637.3450
Inventories
  -   -   -   -   -
Accounts Receivable
  101.2000   118.7740   103.7920   85.1870   66.6250
Cash and Cash Equivalents
  278.9000   128.0190   169.9710   149.4110   65.9270
Current Assets
  476.6000   385.2680   369.8040   444.1410   233.1680
Total Assets
  2,860.2000   2,873.3910   2,521.9980   2,005.5150   870.5130

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   1,332.9540   1,403.2850   1,093.7250   756.4930
Liabilities to Banks
  -   -   -   -   -
Provisions
  260.6000   322.9000   188.5000   91.3000   11.5000
Liabilities
  1,758.3000   1,818.8540   1,827.0930   1,510.8710   921.4890
Share Capital
  .0770   .0079   .0080   .0089   .0090
Total Equity
  1,101.9000   1,054.5370   694.9050   494.6440   -50.9760
Minority Interests
  0.0000   132.9390   103.8720   119.2910   23.4440
Total liabilities equity
  2,860.2000   2,873.3910   2,521.9980   2,005.5150   870.5130

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  432.6000   461.2430   379.1970   368.4610   225.8330
Depreciation (total)
  -   4.5300   3.0880   3.4610   2.4550
Operating Result
  257.4000   255.8330   -262.6630   -243.1280   -564.6510
Interest Income
  -68.9000   84.5230   82.0030   95.9620   67.4210
Income Before Taxes
  200.7000   229.1660   -284.2740   -326.0010   -653.4320
Income Taxes
  58.1000   61.7370   -95.3440   -76.4920   -95.9770
Minority Interests Profit
  -14.5000   14.6930   .3730   2.6250   -19.2340
Net Income
  128   152.7360   -189.3030   -252.1340   -489.2530

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  22.8000   31.5000   -39.2000   -48.2000   -86.6000
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  232.8000   162.5210   190.2410   122.1760   2.0740
Cash Flow from Investing Activities
  -193   -33.6620   -153.0390   170.1630   330.5150
Cash Flow from Financing
  -.5000   -272.3310   9.8860   -309.8800   -418.9070
Decrease / Increase in Cash
  40.1000   -150.7700   41.9320   -20.5600   -83.4840
Employees
  151   150   137   145   152