2022-03-14  12:00:00 AM Chg. - Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
46.49USD - 970,379
Turnover: -
46.48Bid Size: - 46.50Ask Size: - 1.5 bill.USD - 8.77

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
  414.3000   451.7650   517.6730   906.7220   958.7230
Intangible Assets
  57.5000   49.6100   41.6020   439.1980   406.8630
Long-Term Investments
  -   0.0000   0.0000   -   -
Fixed Assets
  -   551.4740   610.0390   2,160.1390   2,202.7750
Inventories
  339.7000   326.9920   264.1070   327.9960   367.7960
Accounts Receivable
  -   107.4320   105.0890   200.8600   196.6830
Cash and Cash Equivalents
  175.9000   53.8180   70.0490   121.7490   89.0520
Current Assets
  673.2000   530.9780   482.6610   746.5060   729.7520
Total Assets
  1,194.8000   1,082.4520   1,092.7000   2,906.6450   2,932.5270

 

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
  115.7000   72.7860   59.3370   150.0810   169.2650
Long-term debt
  -   351.7850   429.0560   1,697.7000   1,574.8810
Liabilities to Banks
  -   -   -   -   -
Provisions
  18.6000   16.9000   9.1000   211.4000   148.1000
Liabilities
  640.4000   614.3010   699.7080   2,416.4080   2,266.0080
Share Capital
  .3250   .3180   .3060   .3100   .3160
Total Equity
  554.4000   468.1510   392.9920   490.2370   666.5190
Minority Interests
  40.9000   37.6680   34.2520   32.3360   30.0380
Total liabilities equity
  1,194.8000   1,082.4520   1,092.7000   2,906.6450   2,932.5270

 

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
  1,292.1000   1,230.4330   1,034.6260   1,744.1040   1,960.3620
Depreciation (total)
  63.2000   11.2000   11.2000   125.6580   137.1620
Operating Result
  25.1000   30.5150   18.2310   136.2510   202.1240
Interest Income
  -30.5000   24.5940   24.2230   -138.9520   -132.4590
Income Before Taxes
  -4.9000   6.3280   -5.5860   12.6860   34.7620
Income Taxes
  -3.9000   5.1180   6.9430   91.9540   57.8840
Minority Interests Profit
  .4000   -1.2090   -1.9940   2.6680   4.9030
Net Income
  -.6000   2.4190   -10.5350   107.3080   97.5490

 

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
  -0.0200   0.0700   -0.3400   3.4800   3.1200
Dividend per Share
  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
  105.5000   29.8580   103.8470   138.4680   255.4400
Cash Flow from Investing Activities
  -88.7000   -114.3850   -128.7420   -1,364.7550   -122.5910
Cash Flow from Financing
  -62.2000   -24.4270   47.1310   1,280.1360   -175.1110
Decrease / Increase in Cash
  -47.3000   -122.0540   16.2310   51.7000   -32.6970
Employees
  1,108   934   917   1,971   1,931