2024-05-02  6:10:53 PM Chg. +0.44 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
47.10USD +0.94% 5,599
Turnover: 261,842.57
-Bid Size: - -Ask Size: - 6.76 bill.USD - 27.33

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
  122.6000   123.6000   119.8000   126.6320   191.9730
Intangible Assets
  331.6000   257.1000   185.8000   128.6770   202.6730
Long-Term Investments
  -   -   -   50.0570   95.1050
Fixed Assets
  -   -   -   379.4420   830.8410
Inventories
  230.1000   260.1000   249.1000   254.6600   191.1620
Accounts Receivable
  417.5000   345.5000   488.6000   518.9810   550.7920
Cash and Cash Equivalents
  541.9000   642.4000   346.5000   586.7200   790.9710
Current Assets
  1,332.8000   1,415.7000   1,395.8000   1,693.1900   1,864.2100
Total Assets
  1,951.4000   1,881.1000   1,802.8000   2,072.6320   2,695.0510

 

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
  157.1000   179.7000   254.8000   209.7770   222.1400
Long-term debt
  1,442.4000   1,225.8000   1,212   1,274.7910   1,271.6390
Liabilities to Banks
  1,442.4000   1,225.8000   1,212   1,274.8000   1,271.6000
Provisions
  197   209.5000   271.7000   276.6000   316.3000
Liabilities
  1,937.5000   1,970.1000   1,885.4000   2,142.2470   2,074.1750
Share Capital
  -   -   -   1.0700   1.3560
Total Equity
  13.9000   -89   -82.7000   -69.6150   620.8760
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,951.4000   1,881.1000   1,802.8000   2,072.6320   2,695.0510

 

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
  1,742   1,833.9000   2,082.5000   2,288.2890   2,445.6690
Depreciation (total)
  69.7000   51.7000   49.8000   -   -
Operating Result
  -163.2000   -79.8000   -1.8000   45.7040   100.4480
Interest Income
  -37.9000   -39.7000   -44   -47.1150   -51.1790
Income Before Taxes
  -187.8000   -134.7000   -80.2000   -26.6730   23.7640
Income Taxes
  7.7000   9.3000   5.2000   13.9640   12.0970
Minority Interests Profit
  -   -   -   -   -
Net Income
  -195.5000   -144   -85.4000   -40.6370   11.6670

 

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
  -2.0400   -1.4500   -0.8300   -0.3800   0.1000
Dividend per Share
  -   -   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
  -90.5000   107.1000   44.7000   89.8160   262.1120
Cash Flow from Investing Activities
  -68.6000   -12   -130.9000   -106.3930   -43.1270
Cash Flow from Financing
  13.2000   7.9000   -207.3000   258.5270   -8.0510
Decrease / Increase in Cash
  -146.8000   100.5000   -296   240.2330   204.2510
Employees
  4,339   4,481   4,754   5,161   5,345