2024-05-03  10:10:00 PM Chg. -0.37 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
37.26USD -0.98% 469,892
Turnover: 12 mill.
14.90Bid Size: 100 37.00Ask Size: 200 2.02 bill.USD - 39.22

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
  541.5280   1,359.3200   1,294.4000   1,274.4000   1,045.2000
Intangible Assets
  646.6550   1,137.5580   773   700.2000   554.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,855.5930   4,985.0730   4,294.6000   4,182.2000   3,919.9000
Inventories
  584.1150   978.0370   918.3000   839.7000   544
Accounts Receivable
  203.1980   429.0330   329.8000   351.3000   270.6000
Cash and Cash Equivalents
  34.9190   62.1110   132.8000   164.3000   202.3000
Current Assets
  847.2030   1,560.7490   1,484.7000   1,417.1000   1,219.5000
Total Assets
  3,702.7960   6,545.8220   5,779.3000   5,599.3000   5,139.4000

 

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
  202.0650   458.1270   625.5000   577.9000   508.4000
Long-term debt
  1,221.7410   2,724.7600   2,535.7000   2,297.4000   2,091.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  539.7000   1,049   768.1000   410.3000   374.7000
Liabilities
  1,847.9370   4,042.4980   3,516   3,457.4000   3,308.5000
Share Capital
  .4310   .5670   .6000   .6000   .6000
Total Equity
  1,854.8590   2,503.3240   2,263.3000   2,141.9000   1,830.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,702.7960   6,545.8220   5,779.3000   5,599.3000   5,139.4000

 

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
  3,206.4050   6,175.0880   6,307.1000   5,812.1000   4,288.9000
Depreciation (total)
  122.0670   288.2380   287.6000   258.3000   210.6000
Operating Result
  239.7360   -96.7920   -411.2000   67.9000   -16.1000
Interest Income
  -42.5070   -114.9700   -122.5000   -114.6000   -102.4000
Income Before Taxes
  171.2640   -195.3630   -524.6000   -84.8000   -155.8000
Income Taxes
  56.3540   33.2310   -238.4000   -23.4000   -45.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  114.9100   -228.5940   -286.2000   -61.4000   -361

 

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
  2.6700   -4.1000   -5.0100   -1.1000   -6.4200
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
  285.3180   478.6130   506   505.8000   307.7000
Cash Flow from Investing Activities
  -86.3210   -2,831.3860   -159.8000   -160.9000   -68.1000
Cash Flow from Financing
  -208.5560   2,377.7320   -278.3000   -311   -206.9000
Decrease / Increase in Cash
  -17.0620   27.1920   -70.7000   -31.5000   38
Employees
  5,880   16,027   13,489   12,700   10,800