2024-04-19  9:59:59 PM Chg. -1.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
88.68USD -1.55% 148,679
Turnover: 13.22 mill.
-Bid Size: - -Ask Size: - 16.72 bill.USD - 99.58

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  269   284.5000   319.3000   523.5160   704.2070
Intangible Assets
  180.3000   163   163.1000   156.5780   683.9960
Long-Term Investments
  -   -   -   97.8560   425.6520
Fixed Assets
  -   -   -   1,064.8240   2,639.7290
Inventories
  130.1000   128.7000   162.6000   199.4520   271.6830
Accounts Receivable
  -   -   -   144.4720   164.9590
Cash and Cash Equivalents
  46.3000   180.5000   568.8000   875.4860   397.0400
Current Assets
  469.8000   743.5000   1,137.4000   1,425.6290   1,089.6390
Total Assets
  1,303.7000   1,601.6000   2,249.2000   2,490.4530   3,729.3680

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  0.0000   0.0000   0.0000   -   -
Long-term debt
  -   -   -   657.9760   662.2860
Liabilities to Banks
  0.0000   23.4000   0.0000   0.0000   0.0000
Provisions
  -   33.3000   -   -   143.5000
Liabilities
  530.6000   585.9000   908.2000   962.5590   1,328.5210
Share Capital
  -   -   -   .1490   .1620
Total Equity
  773   1,015.8000   1,341   1,527.8940   2,400.8470
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,303.7000   1,601.6000   2,249.2000   2,490.4530   3,729.3680

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  441.4000   500.7000   548.5000   751.0400   889.8950
Depreciation (total)
  1.4000   18.7000   18.6000   -   -
Operating Result
  -33.9000   -110.2000   -156   -92.8910   -110.7020
Interest Income
  -5.4000   -5   -7.3000   -30.7050   -33.7430
Income Before Taxes
  -43.6000   -118.3000   -176.5000   -124.8680   -154.7240
Income Taxes
  10.2000   -3.9000   -.2000   9.1010   17.0750
Minority Interests Profit
  -   -   -   -   -
Net Income
  -53.8000   -114.3000   -176.4000   -133.9690   -171.7990

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  -0.4800   -0.9500   -1.2800   -0.9200   -1.0700
Dividend per Share
  -   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  18.8000   17.6000   -59.6000   -73.5390   -221.6890
Cash Flow from Investing Activities
  -89.6000   -195.6000   -298.8000   194.5550   -1,179.5980
Cash Flow from Financing
  29   312.3000   746.7000   185.6890   927.9130
Decrease / Increase in Cash
  -41.8000   134.3000   388.3000   306.7050   -478.4460
Employees
  1,002   1,089   1,341   1,681   2,158