15/11/2024  21:41:39 Chg. -2.620 Volume Bid22:00:01 Ask22:00:01 Market Capitalization Dividend Y. P/E Ratio
60.080EUR -4.18% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 11.48 bill.EUR - -

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
  284.5000   319.3000   523.5160   704.2070   798.7680
Intangible Assets
  163   163.1000   156.5780   683.9960   553.7800
Long-Term Investments
  -   -   97.8560   425.6520   572.7110
Fixed Assets
  -   -   1,064.8240   2,639.7290   2,601.8990
Inventories
  128.7000   162.6000   199.4520   271.6830   355.1260
Accounts Receivable
  -   -   144.4720   164.9590   215.2800
Cash and Cash Equivalents
  180.5000   568.8000   875.4860   397.0400   408.3300
Current Assets
  743.5000   1,137.4000   1,425.6290   1,089.6390   1,421.7910
Total Assets
  1,601.6000   2,249.2000   2,490.4530   3,729.3680   4,023.6900

 

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
  0.0000   0.0000   -   -   -
Long-term debt
  -   -   657.9760   662.2860   660.7610
Liabilities to Banks
  23.4000   0.0000   0.0000   0.0000   0.0000
Provisions
  33.3000   -   -   143.5000   -
Liabilities
  585.9000   908.2000   962.5590   1,328.5210   1,257.4150
Share Capital
  -   -   .1490   .1620   .1730
Total Equity
  1,015.8000   1,341   1,527.8940   2,400.8470   2,766.2750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,601.6000   2,249.2000   2,490.4530   3,729.3680   4,023.6900

 

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
  500.7000   548.5000   751.0400   889.8950   1,116.8540
Depreciation (total)
  18.7000   18.6000   -   -   -
Operating Result
  -110.2000   -156   -92.8910   -110.7020   -803.4290
Interest Income
  -5   -7.3000   -30.7050   -33.7430   -32.0120
Income Before Taxes
  -118.3000   -176.5000   -124.8680   -154.7240   -831.0500
Income Taxes
  -3.9000   -.2000   9.1010   17.0750   -200.8400
Minority Interests Profit
  -   -   -   -   -
Net Income
  -114.3000   -176.4000   -133.9690   -171.7990   -630.2100

 

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
  -0.9500   -1.2800   -0.9200   -1.0700   -3.8000
Dividend per Share
  0.0000   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
  17.6000   -59.6000   -73.5390   -221.6890   -227.8370
Cash Flow from Investing Activities
  -195.6000   -298.8000   194.5550   -1,179.5980   -484.0470
Cash Flow from Financing
  312.3000   746.7000   185.6890   927.9130   727.1080
Decrease / Increase in Cash
  134.3000   388.3000   306.7050   -478.4460   11.2900
Employees
  1,089   1,341   1,681   2,158   2,293