2024-04-16  6:35:56 PM Chg. +0.04 Volume Bid6:36:00 PM Ask6:36:00 PM Market Capitalization Dividend Y. P/E Ratio
91.55USD +0.04% 28,670
Turnover: 2.61 mill.
91.28Bid Size: 149 93.95Ask Size: 159 17.27 bill.USD - 102.85

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
  319.3000   523.5160   704.2070   798.7680   896.7000
Intangible Assets
  163.1000   156.5780   683.9960   553.7800   517.5100
Long-Term Investments
  -   97.8560   425.6520   572.7110   385.7850
Fixed Assets
  -   1,064.8240   2,639.7290   2,601.8990   2,425.9810
Inventories
  162.6000   199.4520   271.6830   355.1260   475.7750
Accounts Receivable
  -   144.4720   164.9590   215.2800   261.3650
Cash and Cash Equivalents
  568.8000   875.4860   397.0400   408.3300   598.0280
Current Assets
  1,137.4000   1,425.6290   1,089.6390   1,421.7910   2,207.1440
Total Assets
  2,249.2000   2,490.4530   3,729.3680   4,023.6900   4,633.1250

 

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
  0.0000   -   -   -   -
Long-term debt
  -   657.9760   662.2860   660.7610   813.5210
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   143.5000   -   -
Liabilities
  908.2000   962.5590   1,328.5210   1,257.4150   1,824.4620
Share Capital
  -   .1490   .1620   .1730   .1760
Total Equity
  1,341   1,527.8940   2,400.8470   2,766.2750   2,808.6630
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,249.2000   2,490.4530   3,729.3680   4,023.6900   4,633.1250

 

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
  548.5000   751.0400   889.8950   1,116.8540   1,313.6460
Depreciation (total)
  18.6000   -   -   -   -
Operating Result
  -156   -92.8910   -110.7020   -803.4290   -14.7000
Interest Income
  -7.3000   -30.7050   -33.7430   -32.0120   -27.8540
Income Before Taxes
  -176.5000   -124.8680   -154.7240   -831.0500   -35.8750
Income Taxes
  -.2000   9.1010   17.0750   -200.8400   81.1670
Minority Interests Profit
  -   -   -   -   -
Net Income
  -176.4000   -133.9690   -171.7990   -630.2100   -117.0420

 

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
  -1.2800   -0.9200   -1.0700   -3.8000   -0.6700
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
  -59.6000   -73.5390   -221.6890   -227.8370   -8.7570
Cash Flow from Investing Activities
  -298.8000   194.5550   -1,179.5980   -484.0470   -305.4590
Cash Flow from Financing
  746.7000   185.6890   927.9130   727.1080   507.1450
Decrease / Increase in Cash
  388.3000   306.7050   -478.4460   11.2900   189.6980
Employees
  1,341   1,681   2,158   2,293   2,581