2024-04-26  9:59:53 PM Chg. +0.97 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
46.64USD +2.12% 45,229
Turnover: 2.11 mill.
-Bid Size: - -Ask Size: - 6.74 bill.USD - 27.26

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
  126.6320   191.9730   288.4060   308.5000   292.1000
Intangible Assets
  128.6770   202.6730   146.7110   100.9970   148.2000
Long-Term Investments
  50.0570   95.1050   90.1720   49.7830   -
Fixed Assets
  379.4420   830.8410   869.2500   1,945.4000   -
Inventories
  254.6600   191.1620   211.2510   267.1430   262.8000
Accounts Receivable
  518.9810   550.7920   576.2350   622.1830   786.5000
Cash and Cash Equivalents
  586.7200   790.9710   777.6150   640.5130   745.4000
Current Assets
  1,693.1900   1,864.2100   2,013.1920   2,006.3110   2,142.6000
Total Assets
  2,072.6320   2,695.0510   2,882.4420   3,951.7110   3,756.5000

 

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
  209.7770   222.1400   235.9420   260.0980   340.6000
Long-term debt
  1,274.7910   1,271.6390   1,025.9910   583.6880   686.5000
Liabilities to Banks
  1,274.8000   1,271.6000   1,026   583.7000   686.5000
Provisions
  276.6000   316.3000   310.4000   322.9000   340.1000
Liabilities
  2,142.2470   2,074.1750   2,116.1010   1,815.3690   1,827.2000
Share Capital
  1.0700   1.3560   1.3980   1.4300   -
Total Equity
  -69.6150   620.8760   766.3410   2,136.3420   1,929.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,072.6320   2,695.0510   2,882.4420   3,951.7110   3,756.5000

 

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
  2,288.2890   2,445.6690   2,600.5730   2,801.6870   3,094.3000
Depreciation (total)
  -   -   141.6920   122.8890   15.7000
Operating Result
  45.7040   100.4480   156.1690   214.7220   229.9000
Interest Income
  -47.1150   -51.1790   -56.6560   -55.8520   -81.1000
Income Before Taxes
  -26.6730   23.7640   86.7180   156.1260   148.8000
Income Taxes
  13.9640   12.0970   14.1340   -1,105.8270   493.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -40.6370   11.6670   72.5840   1,261.9530   -344.7000

 

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
  -0.3800   0.1000   0.5200   8.8900   -2.4000
Dividend per Share
  -   -   -   -   0.0000

 

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
  89.8160   262.1120   289.5200   234.8820   229.3000
Cash Flow from Investing Activities
  -106.3930   -43.1270   -296.2590   -61.4270   -19.3000
Cash Flow from Financing
  258.5270   -8.0510   -4.2280   -311.0510   -99.2000
Decrease / Increase in Cash
  240.2330   204.2510   -13.3560   -137.1020   104.9000
Employees
  5,161   5,345   5,555   5,737   6,013