2024-04-26  9:59:55 PM Chg. -0.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.86USD -0.08% 7,722
Turnover: 278,178.50
-Bid Size: - -Ask Size: - 1.94 bill.USD - 37.73

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
  462.3000   543.7780   541.5280   1,359.3200   1,294.4000
Intangible Assets
  475.8000   716.2980   646.6550   1,137.5580   773
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,953.5680   2,855.5930   4,985.0730   4,294.6000
Inventories
  405.7000   594.0980   584.1150   978.0370   918.3000
Accounts Receivable
  -   233.6560   203.1980   429.0330   329.8000
Cash and Cash Equivalents
  46.5000   51.9810   34.9190   62.1110   132.8000
Current Assets
  649.7000   949.4360   847.2030   1,560.7490   1,484.7000
Total Assets
  2,721.1000   3,903.0040   3,702.7960   6,545.8220   5,779.3000

 

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
  154.4000   217.2260   202.0650   458.1270   625.5000
Long-term debt
  -   1,445.4880   1,221.7410   2,724.7600   2,535.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  272.8000   616.4000   539.7000   1,049   768.1000
Liabilities
  1,447.9000   2,143.7470   1,847.9370   4,042.4980   3,516
Share Capital
  .3650   .4270   .4310   .5670   .6000
Total Equity
  1,273.1000   1,759.2570   1,854.8590   2,503.3240   2,263.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,721.1000   3,903.0040   3,702.7960   6,545.8220   5,779.3000

 

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
  2,293.9000   2,946.1020   3,206.4050   6,175.0880   6,307.1000
Depreciation (total)
  35.4000   115.9150   122.0670   288.2380   287.6000
Operating Result
  178.2000   218.1540   239.7360   -96.7920   -411.2000
Interest Income
  -47.1000   -41.0460   -42.5070   -114.9700   -122.5000
Income Before Taxes
  124.9000   136.5700   171.2640   -195.3630   -524.6000
Income Taxes
  37.9000   46.6900   56.3540   33.2310   -238.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  87   89.8800   114.9100   -228.5940   -286.2000

 

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
  2.3900   2.2800   2.6700   -4.1000   -5.0100
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
  216.7000   211.9570   285.3180   478.6130   506
Cash Flow from Investing Activities
  -306.9000   -1,089.9060   -86.3210   -2,831.3860   -159.8000
Cash Flow from Financing
  45.7000   885.1890   -208.5560   2,377.7320   -278.3000
Decrease / Increase in Cash
  -47.9000   5.5060   -17.0620   27.1920   -70.7000
Employees
  4,786   6,181   5,880   16,027   13,489