2024-06-27  10:10:00 PM Chg. -0.23 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
114.53USD -0.20% 341,671
Turnover: 11.13 mill.
102.46Bid Size: 300 149.00Ask Size: 100 3.84 bill.USD - 42.11

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
  144.9250   379.4920   372.0420   370.3750   231.2690
Intangible Assets
  65.3370   893.9770   849.7720   920.3930   812.3380
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  605.3260   2,407.5320   2,315.2360   2,316.4360   1,910.4310
Inventories
  129.2420   252.1660   225.1510   227.5340   190.0760
Accounts Receivable
  124.9530   207.3420   204.6260   242.4560   185.5010
Cash and Cash Equivalents
  76.8240   82.4780   52.1160   44.0960   25.5690
Current Assets
  350.6830   574.6040   517.3070   531.9090   416.2500
Total Assets
  956.0090   2,982.1360   2,832.5430   2,848.3450   2,326.6810

 

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
  46.4360   84.3620   77.8960   83.5170   57.1870
Long-term debt
  176.2500   1,685.0530   1,698.8190   1,578.6960   888.0070
Liabilities to Banks
  -   -   -   -   -
Provisions
  53.8000   221.8000   208.6000   145.4000   203.9000
Liabilities
  342.6470   2,131.5110   2,107.3040   1,954.9640   1,266.1880
Share Capital
  .0250   .0310   .0310   .0320   .0330
Total Equity
  613.3620   850.6250   725.2390   893.3810   1,060.4930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  956.0090   2,982.1360   2,832.5430   2,848.3450   2,326.6810

 

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
  687.7870   800.4140   1,386.7780   1,461.9210   1,215.0120
Depreciation (total)
  37.4570   44.6320   -   -   -
Operating Result
  75.6540   13.1460   108.2700   139.4390   155.5550
Interest Income
  4.2520   33.5130   111.2700   106.4600   99.3100
Income Before Taxes
  76.5790   -15.7000   1.1850   21.8270   61.1160
Income Taxes
  21.1210   -8.1060   -4.7760   -44.8520   14.0830
Minority Interests Profit
  -   -   -   -   -
Net Income
  55.4580   -7.5940   5.9610   66.6790   167.9640

 

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
  2.2300   -0.2900   0.1900   2.1200   5.2300
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
  81.2760   12.4790   105.5320   149.3570   167.2990
Cash Flow from Investing Activities
  -35.9220   -473.5590   -63.3000   -47.9360   536.6700
Cash Flow from Financing
  -2.3770   467.9100   -72.1460   -111.6690   -725.0800
Decrease / Increase in Cash
  41.3590   5.6540   -30.3620   -8.0200   -18.5270
Employees
  3,690   9,559   9,400   9,700   8,250