11/8/2024  10:00:00 PM Chg. -0.5300 Volume Bid10:22:11 AM Ask10:22:11 AM Market Capitalization Dividend Y. P/E Ratio
78.7600USD -0.67% 1.22 mill.
Turnover: 63.6 mill.
72.8000Bid Size: 100 82.8000Ask Size: 100 18.29 bill.USD - 42.57

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  457.1000   460.2000   491.2000   478.2000   470.9000
Intangible Assets
  3,023.2000   2,643.4000   2,741.6000   2,398.6000   1,459.8000
Long-Term Investments
  4.2000   3.5000   3   8.8000   11.4000
Fixed Assets
  6,403.7000   5,990.4000   6,501   5,507.7000   4,649
Inventories
  283.1000   274.7000   331.6000   384.1000   444.9000
Accounts Receivable
  416.1000   447   533.5000   579.2000   648.7000
Cash and Cash Equivalents
  491.3000   548.4000   540.6000   666.7000   601.8000
Current Assets
  1,266.4000   1,326.6000   1,478.6000   1,723.2000   1,793.1000
Total Assets
  7,670.1000   7,317   7,979.6000   7,230.9000   6,442.1000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  117   156.9000   166.6000   192.2000   186.5000
Long-term debt
  3,248   3,049.4000   2,194.8000   2,725.5000   2,802.8000
Liabilities to Banks
  3,248   3,049.4000   2,172.1000   2,704.6000   2,783.6000
Provisions
  1,178.4000   982.6000   973.6000   498.2000   275.3000
Liabilities
  5,590.9000   5,174.3000   5,194.9000   4,802.1000   4,326.4000
Share Capital
  2.8000   2.9000   2.9000   2.9000   2.9000
Total Equity
  2,079.2000   2,142.7000   2,784.7000   2,428.8000   2,115.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,670.1000   7,317   7,979.6000   7,230.9000   6,442.1000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,705   2,832.7000   3,058.8000   3,217.9000   3,367.3000
Depreciation (total)
  491.4000   465.4000   449.2000   480.3000   463.1000
Operating Result
  455.1000   548.6000   1,370.2000   -237.9000   -123.8000
Interest Income
  -204.2000   -154.6000   -149.4000   -142.4000   -136.2000
Income Before Taxes
  177.2000   415.3000   1,230.5000   -418.6000   -257.7000
Income Taxes
  45.6000   84.5000   475   -307.3000   -54.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  131.6000   330.8000   755.5000   -111.3000   -203.6000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  0.4700   1.1800   2.7000   -0.4000   -0.7600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  786.1000   787.2000   8.3000   732.9000   649.5000
Cash Flow from Investing Activities
  -86.1000   -68.4000   285.8000   -195.2000   -280.7000
Cash Flow from Financing
  -936.7000   -659.7000   -309.2000   -404.8000   -431.5000
Decrease / Increase in Cash
  -244.8000   57.1000   -7.8000   126.1000   -64.9000
Employees
  5,290   5,333   6,233   6,252   6,478