2024-04-25  6:28:26 PM Chg. -0.79 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.93USD -2.15% 3,188
Turnover: 114,998.36
-Bid Size: - -Ask Size: - 1.95 bill.USD - 37.85

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
  543.7780   541.5280   1,359.3200   1,294.4000   1,274.4000
Intangible Assets
  716.2980   646.6550   1,137.5580   773   700.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,953.5680   2,855.5930   4,985.0730   4,294.6000   4,182.2000
Inventories
  594.0980   584.1150   978.0370   918.3000   839.7000
Accounts Receivable
  233.6560   203.1980   429.0330   329.8000   351.3000
Cash and Cash Equivalents
  51.9810   34.9190   62.1110   132.8000   164.3000
Current Assets
  949.4360   847.2030   1,560.7490   1,484.7000   1,417.1000
Total Assets
  3,903.0040   3,702.7960   6,545.8220   5,779.3000   5,599.3000

 

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
  217.2260   202.0650   458.1270   625.5000   577.9000
Long-term debt
  1,445.4880   1,221.7410   2,724.7600   2,535.7000   2,297.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  616.4000   539.7000   1,049   768.1000   410.3000
Liabilities
  2,143.7470   1,847.9370   4,042.4980   3,516   3,457.4000
Share Capital
  .4270   .4310   .5670   .6000   .6000
Total Equity
  1,759.2570   1,854.8590   2,503.3240   2,263.3000   2,141.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,903.0040   3,702.7960   6,545.8220   5,779.3000   5,599.3000

 

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
  2,946.1020   3,206.4050   6,175.0880   6,307.1000   5,812.1000
Depreciation (total)
  115.9150   122.0670   288.2380   287.6000   258.3000
Operating Result
  218.1540   239.7360   -96.7920   -411.2000   67.9000
Interest Income
  -41.0460   -42.5070   -114.9700   -122.5000   -114.6000
Income Before Taxes
  136.5700   171.2640   -195.3630   -524.6000   -84.8000
Income Taxes
  46.6900   56.3540   33.2310   -238.4000   -23.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  89.8800   114.9100   -228.5940   -286.2000   -61.4000

 

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
  2.2800   2.6700   -4.1000   -5.0100   -1.1000
Dividend per Share
  -   -   -   -   -

 

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
  211.9570   285.3180   478.6130   506   505.8000
Cash Flow from Investing Activities
  -1,089.9060   -86.3210   -2,831.3860   -159.8000   -160.9000
Cash Flow from Financing
  885.1890   -208.5560   2,377.7320   -278.3000   -311
Decrease / Increase in Cash
  5.5060   -17.0620   27.1920   -70.7000   -31.5000
Employees
  6,181   5,880   16,027   13,489   12,700