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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  123.6000   119.8000   126.6320   191.9730   288.4060
Intangible Assets
  257.1000   185.8000   128.6770   202.6730   146.7110
Long-Term Investments
  -   -   50.0570   95.1050   90.1720
Fixed Assets
  -   -   379.4420   830.8410   869.2500
Inventories
  260.1000   249.1000   254.6600   191.1620   211.2510
Accounts Receivable
  345.5000   488.6000   518.9810   550.7920   576.2350
Cash and Cash Equivalents
  642.4000   346.5000   586.7200   790.9710   777.6150
Current Assets
  1,415.7000   1,395.8000   1,693.1900   1,864.2100   2,013.1920
Total Assets
  1,881.1000   1,802.8000   2,072.6320   2,695.0510   2,882.4420

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  179.7000   254.8000   209.7770   222.1400   235.9420
Long-term debt
  1,225.8000   1,212   1,274.7910   1,271.6390   1,025.9910
Liabilities to Banks
  1,225.8000   1,212   1,274.8000   1,271.6000   1,026
Provisions
  209.5000   271.7000   276.6000   316.3000   310.4000
Liabilities
  1,970.1000   1,885.4000   2,142.2470   2,074.1750   2,116.1010
Share Capital
  -   -   1.0700   1.3560   1.3980
Total Equity
  -89   -82.7000   -69.6150   620.8760   766.3410
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,881.1000   1,802.8000   2,072.6320   2,695.0510   2,882.4420

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  1,833.9000   2,082.5000   2,288.2890   2,445.6690   2,600.5730
Depreciation (total)
  51.7000   49.8000   -   -   141.6920
Operating Result
  -79.8000   -1.8000   45.7040   100.4480   156.1690
Interest Income
  -39.7000   -44   -47.1150   -51.1790   -56.6560
Income Before Taxes
  -134.7000   -80.2000   -26.6730   23.7640   86.7180
Income Taxes
  9.3000   5.2000   13.9640   12.0970   14.1340
Minority Interests Profit
  -   -   -   -   -
Net Income
  -144   -85.4000   -40.6370   11.6670   72.5840

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  -1.4500   -0.8300   -0.3800   0.1000   0.5200
Dividend per Share
  -   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  107.1000   44.7000   89.8160   262.1120   289.5200
Cash Flow from Investing Activities
  -12   -130.9000   -106.3930   -43.1270   -296.2590
Cash Flow from Financing
  7.9000   -207.3000   258.5270   -8.0510   -4.2280
Decrease / Increase in Cash
  100.5000   -296   240.2330   204.2510   -13.3560
Employees
  4,481   4,754   5,161   5,345   5,555