2024-05-03  6:36:01 PM Chg. +0.5450 Volume Bid6:36:37 PM Ask6:36:37 PM Market Capitalization Dividend Y. P/E Ratio
17.1950USD +3.27% 444,084
Turnover: 5.66 mill.
17.1900Bid Size: 700 17.2000Ask Size: 700 1.75 bill.USD - -

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  754.7180   1,103.0670   966.6380   1,056.8450   1,052.0240
Intangible Assets
  -   150.8740   126.6130   102.9500   375.9230
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  803.1660   1,648.7840   1,487.2350   1,560.5750   2,250.5890
Inventories
  145.1870   268.9230   269.2120   294.5880   109.3770
Accounts Receivable
  307.9330   456   432.7880   483.9030   523.1650
Cash and Cash Equivalents
  279.0420   259.1000   256.2770   409.3260   256.3600
Current Assets
  798.1230   1,022.5200   1,012.8410   1,221.3070   1,206.9140
Total Assets
  1,601.2890   2,671.3040   2,500.0760   2,781.8820   3,457.5030

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  217.3260   377.2220   371.6100   438.9900   431.2880
Long-term debt
  197.0420   1,044.5820   909.0300   975.4790   1,462.4250
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  885.8250   1,844.6350   1,670.9510   1,770.5020   2,230.4160
Share Capital
  .0830   .0990   .1000   .1020   .1040
Total Equity
  715.4640   826.6690   829.1250   1,011.3800   1,227.0870
Minority Interests
  0.0000   7.5640   8.2780   0.0000   0.0000
Total liabilities equity
  1,601.2890   2,671.3040   2,500.0760   2,781.8820   3,457.5030

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  1,325.7170   2,095.4880   2,533.3590   2,658.5920   2,847.2610
Depreciation (total)
  103.7360   152.3960   180.4810   174.4430   -
Operating Result
  46.5390   61.3420   173.4530   212.7600   159.0850
Interest Income
  -23.8300   -59.7530   -76.0080   -53.8980   -78.9580
Income Before Taxes
  22.2910   8.9760   67.0020   139.9580   89.7680
Income Taxes
  -7.5980   -34.5940   -31.4270   -15.2310   83.8160
Minority Interests Profit
  0.0000   -.2640   -.7140   -.5130   0.0000
Net Income
  14.6930   -25.8820   34.8610   124.2140   173.5840

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  0.1800   -0.2800   0.3500   1.2200   1.6800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  129.8100   237.4620   298.3360   332.7550   273.1380
Cash Flow from Investing Activities
  -108.5710   -247.6600   -77.9680   -124.0900   -746.1920
Cash Flow from Financing
  -77.1410   -5.7560   -217.1090   -58.9760   321.0560
Decrease / Increase in Cash
  -51.5120   -19.9420   -2.8230   153.0490   -152.9660
Employees
  16,857   29,570   28,360   29,000   27,000