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

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
  119.8000   126.6320   191.9730   288.4060   308.5000
Intangible Assets
  185.8000   128.6770   202.6730   146.7110   100.9970
Long-Term Investments
  -   50.0570   95.1050   90.1720   49.7830
Fixed Assets
  -   379.4420   830.8410   869.2500   1,945.4000
Inventories
  249.1000   254.6600   191.1620   211.2510   267.1430
Accounts Receivable
  488.6000   518.9810   550.7920   576.2350   622.1830
Cash and Cash Equivalents
  346.5000   586.7200   790.9710   777.6150   640.5130
Current Assets
  1,395.8000   1,693.1900   1,864.2100   2,013.1920   2,006.3110
Total Assets
  1,802.8000   2,072.6320   2,695.0510   2,882.4420   3,951.7110

 

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
  254.8000   209.7770   222.1400   235.9420   260.0980
Long-term debt
  1,212   1,274.7910   1,271.6390   1,025.9910   583.6880
Liabilities to Banks
  1,212   1,274.8000   1,271.6000   1,026   583.7000
Provisions
  271.7000   276.6000   316.3000   310.4000   322.9000
Liabilities
  1,885.4000   2,142.2470   2,074.1750   2,116.1010   1,815.3690
Share Capital
  -   1.0700   1.3560   1.3980   1.4300
Total Equity
  -82.7000   -69.6150   620.8760   766.3410   2,136.3420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,802.8000   2,072.6320   2,695.0510   2,882.4420   3,951.7110

 

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
  2,082.5000   2,288.2890   2,445.6690   2,600.5730   2,801.6870
Depreciation (total)
  49.8000   -   -   141.6920   122.8890
Operating Result
  -1.8000   45.7040   100.4480   156.1690   214.7220
Interest Income
  -44   -47.1150   -51.1790   -56.6560   -55.8520
Income Before Taxes
  -80.2000   -26.6730   23.7640   86.7180   156.1260
Income Taxes
  5.2000   13.9640   12.0970   14.1340   -1,105.8270
Minority Interests Profit
  -   -   -   -   -
Net Income
  -85.4000   -40.6370   11.6670   72.5840   1,261.9530

 

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
  -0.8300   -0.3800   0.1000   0.5200   8.8900
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
  44.7000   89.8160   262.1120   289.5200   234.8820
Cash Flow from Investing Activities
  -130.9000   -106.3930   -43.1270   -296.2590   -61.4270
Cash Flow from Financing
  -207.3000   258.5270   -8.0510   -4.2280   -311.0510
Decrease / Increase in Cash
  -296   240.2330   204.2510   -13.3560   -137.1020
Employees
  4,754   5,161   5,345   5,555   5,737