2024-07-08  10:10:00 PM Chg. -0.59 Volume Bid2024-07-08 Ask2024-07-08 Market Capitalization Dividend Y. P/E Ratio
115.74USD -0.51% 215,904
Turnover: 15.62 mill.
102.46Bid Size: 300 149.92Ask Size: 100 3.88 bill.USD - 42.55

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
  145.8000   144.9250   379.4920   372.0420   370.3750
Intangible Assets
  96.4000   65.3370   893.9770   849.7720   920.3930
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   605.3260   2,407.5320   2,315.2360   2,316.4360
Inventories
  118.4000   129.2420   252.1660   225.1510   227.5340
Accounts Receivable
  113.7000   124.9530   207.3420   204.6260   242.4560
Cash and Cash Equivalents
  35.5000   76.8240   82.4780   52.1160   44.0960
Current Assets
  282.5000   350.6830   574.6040   517.3070   531.9090
Total Assets
  890.7000   956.0090   2,982.1360   2,832.5430   2,848.3450

 

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
  46.5000   46.4360   84.3620   77.8960   83.5170
Long-term debt
  -   176.2500   1,685.0530   1,698.8190   1,578.6960
Liabilities to Banks
  -   -   -   -   -
Provisions
  52.6000   53.8000   221.8000   208.6000   145.4000
Liabilities
  348.6000   342.6470   2,131.5110   2,107.3040   1,954.9640
Share Capital
  .0240   .0250   .0310   .0310   .0320
Total Equity
  542.1000   613.3620   850.6250   725.2390   893.3810
Minority Interests
  -   -   -   -   -
Total liabilities equity
  890.7000   956.0090   2,982.1360   2,832.5430   2,848.3450

 

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
  663.9000   687.7870   800.4140   1,386.7780   1,461.9210
Depreciation (total)
  -   37.4570   44.6320   -   -
Operating Result
  61.3000   75.6540   13.1460   108.2700   139.4390
Interest Income
  -11.3000   4.2520   33.5130   111.2700   106.4600
Income Before Taxes
  48.8000   76.5790   -15.7000   1.1850   21.8270
Income Taxes
  12.6000   21.1210   -8.1060   -4.7760   -44.8520
Minority Interests Profit
  -   -   -   -   -
Net Income
  36.3000   55.4580   -7.5940   5.9610   66.6790

 

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
  1.5100   2.2300   -0.2900   0.1900   2.1200
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
  56.8000   81.2760   12.4790   105.5320   149.3570
Cash Flow from Investing Activities
  -18.3000   -35.9220   -473.5590   -63.3000   -47.9360
Cash Flow from Financing
  -23.4000   -2.3770   467.9100   -72.1460   -111.6690
Decrease / Increase in Cash
  15.2000   41.3590   5.6540   -30.3620   -8.0200
Employees
  3,385   3,690   9,559   9,400   9,700