2024-05-01  6:03:29 PM Chg. +0.62 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
45.36USD +1.39% 3,072
Turnover: 138,155.61
-Bid Size: - -Ask Size: - 4.19 bill.USD - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  743.5000   798.5000   701.3000   711   715.7000
Intangible Assets
  1,637.7000   1,422.4000   1,087.4000   964.5000   811.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,708.2000   5,730.4000   5,029.4000   4,897.6000   4,775.4000
Inventories
  -   -   -   -   -
Accounts Receivable
  599.6000   544.3000   380.7000   420.4000   414.5000
Cash and Cash Equivalents
  34.3000   34.7000   53.3000   55.6000   56
Current Assets
  747.3000   706.6000   552.5000   575.5000   558.7000
Total Assets
  6,455.5000   6,437   5,581.9000   5,473.1000   5,334.1000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  225.8000   220.1000   181.2000   218.9000   213.5000
Long-term debt
  2,663.9000   2,559.3000   1,689.1000   1,589.8000   1,484
Liabilities to Banks
  -   -   -   -   -
Provisions
  648.1000   591.7000   669.8000   770.6000   -
Liabilities
  3,858.4000   4,102.3000   3,147.5000   3,070.3000   2,909.6000
Share Capital
  .9000   .9000   .9000   .9000   .9000
Total Equity
  2,597.1000   2,334.7000   2,434.4000   2,402.8000   2,424.5000
Minority Interests
  9.7000   3.8000   4.3000   4.1000   4.3000
Total liabilities equity
  6,455.5000   6,437   5,581.9000   5,473.1000   5,334.1000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  3,485.9000   3,308.9000   2,675.5000   2,646.9000   2,704.7000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -161.1000   -211.9000   31.9000   72.3000   153.7000
Interest Income
  -106   -118.3000   -81.9000   -71.9000   -75.5000
Income Before Taxes
  -275.4000   -362.8000   -56   .7000   78.9000
Income Taxes
  29.8000   16.8000   .1000   -27.5000   -22.4000
Minority Interests Profit
  .9000   -.8000   -1.4000   -1   -.5000
Net Income
  -253.3000   -346.8000   -57.3000   -27.8000   56

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  -2.9100   -3.8100   -0.6300   -0.3000   0.6100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  165.7000   248   530.2000   303.1000   200.2000
Cash Flow from Investing Activities
  -147.5000   -104   381.4000   -90.1000   -84.6000
Cash Flow from Financing
  -25.7000   -141.6000   -892.5000   -207.9000   -111
Decrease / Increase in Cash
  -7.9000   .4000   18.6000   2.3000   .4000
Employees
  22,500   19,500   15,000   15,000   -