19/11/2024  08:01:02 Chg. +0.70 Volume Bid14:35:22 Ask14:35:22 Market Capitalization Dividend Y. P/E Ratio
285.00EUR +0.25% 0
Turnover: 0.00
283.60Bid Size: 36 284.95Ask Size: 35 61.31 bill.EUR - -

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
  169.3000   158.6000   145   149.7000   161.7000
Intangible Assets
  70.8000   45.7000   27.1000   105.6000   70.9000
Long-Term Investments
  532.3000   306.2000   190.8000   0.0000   -
Fixed Assets
  2,522.2000   2,337.5000   2,235.7000   3,109.2000   3,520
Inventories
  -   -   -   -   -
Accounts Receivable
  653.6000   452.3000   438.2000   474.3000   652.3000
Cash and Cash Equivalents
  1,353   1,213.1000   1,078   886   1,774.7000
Current Assets
  2,993.1000   2,460.6000   1,877.9000   1,620   2,659.3000
Total Assets
  5,515.3000   4,798.1000   4,113.6000   4,729.2000   6,179.3000

 

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
  119.9000   93.5000   94.7000   101.6000   83.7000
Long-term debt
  1,487.7000   1,092   1,586   2,087.7000   1,635.1000
Liabilities to Banks
  0.0000   398.7000   0.0000   0.0000   0.0000
Provisions
  129.5000   134.9000   198   142.3000   168.3000
Liabilities
  3,895.7000   4,064.5000   4,369.6000   4,940.1000   6,318.4000
Share Capital
  -   -   -   -   -
Total Equity
  1,619.6000   733.6000   -256   -210.9000   -139.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,515.3000   4,798.1000   4,113.6000   4,729.2000   6,179.3000

 

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
  2,504.1000   2,031   2,056.6000   2,569.8000   3,274.3000
Depreciation (total)
  145.8000   139.2000   108.4000   95.2000   127.3000
Operating Result
  1.3000   -499.6000   -509.1000   -25   343
Interest Income
  -21.6000   -24.2000   -48.2000   -17.7000   -48.2000
Income Before Taxes
  -20.3000   -523.8000   -557.3000   -42.7000   294.8000
Income Taxes
  -310.2000   -58.3000   -9.6000   -38.1000   -80.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -330.5000   -582.1000   -566.9000   -80.8000   214.5000

 

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
  -1.4600   -2.6100   -2.5800   -0.3700   0.9800
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
  414   169.7000   .9000   377.1000   1,415.1000
Cash Flow from Investing Activities
  -809.5000   272   506.4000   -710.4000   -57.3000
Cash Flow from Financing
  343.2000   578.3000   -656.6000   151.9000   -466.8000
Decrease / Increase in Cash
  -57.6000   -139.9000   -135.1000   -192   888.7000
Employees
  9,500   9,000   8,800   9,600   10,100