2024-04-18  6:36:27 PM Chg. +0.43 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
49.17USD +0.88% 3,515
Turnover: 172,152.54
-Bid Size: - -Ask Size: - 4.55 bill.USD - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  798.5000   701.3000   711   715.7000   708.3000
Intangible Assets
  1,422.4000   1,087.4000   964.5000   811.1000   686.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,730.4000   5,029.4000   4,897.6000   4,775.4000   4,681.1000
Inventories
  -   -   -   -   -
Accounts Receivable
  544.3000   380.7000   420.4000   414.5000   553.9000
Cash and Cash Equivalents
  34.7000   53.3000   55.6000   56   35.3000
Current Assets
  706.6000   552.5000   575.5000   558.7000   671.5000
Total Assets
  6,437   5,581.9000   5,473.1000   5,334.1000   5,352.6000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  220.1000   181.2000   218.9000   213.5000   212.1000
Long-term debt
  2,559.3000   1,689.1000   1,589.8000   1,484   1,277.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  591.7000   669.8000   770.6000   -   -
Liabilities
  4,102.3000   3,147.5000   3,070.3000   2,909.6000   2,829.7000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  2,334.7000   2,434.4000   2,402.8000   2,424.5000   2,522.9000
Minority Interests
  3.8000   4.3000   4.1000   4.3000   .4000
Total liabilities equity
  6,437   5,581.9000   5,473.1000   5,334.1000   5,352.6000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  3,308.9000   2,675.5000   2,646.9000   2,704.7000   2,659.3000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -211.9000   31.9000   72.3000   153.7000   77.3000
Interest Income
  -118.3000   -81.9000   -71.9000   -75.5000   -73.9000
Income Before Taxes
  -362.8000   -56   .7000   78.9000   3.3000
Income Taxes
  16.8000   .1000   -27.5000   -22.4000   -24.6000
Minority Interests Profit
  -.8000   -1.4000   -1   -.5000   -.1000
Net Income
  -346.8000   -57.3000   -27.8000   56   -21.4000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -3.8100   -0.6300   -0.3000   0.6100   -0.2300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  248   530.2000   303.1000   200.2000   243.3000
Cash Flow from Investing Activities
  -104   381.4000   -90.1000   -84.6000   -43.8000
Cash Flow from Financing
  -141.6000   -892.5000   -207.9000   -111   -220.4000
Decrease / Increase in Cash
  .4000   18.6000   2.3000   .4000   -20.7000
Employees
  19,500   15,000   15,000   -   -