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

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
  150.9000   145.8000   144.9250   379.4920   372.0420
Intangible Assets
  108.2000   96.4000   65.3370   893.9770   849.7720
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   605.3260   2,407.5320   2,315.2360
Inventories
  106.6000   118.4000   129.2420   252.1660   225.1510
Accounts Receivable
  120.9000   113.7000   124.9530   207.3420   204.6260
Cash and Cash Equivalents
  20.3000   35.5000   76.8240   82.4780   52.1160
Current Assets
  268.1000   282.5000   350.6830   574.6040   517.3070
Total Assets
  889.9000   890.7000   956.0090   2,982.1360   2,832.5430

 

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
  45.3000   46.5000   46.4360   84.3620   77.8960
Long-term debt
  -   -   176.2500   1,685.0530   1,698.8190
Liabilities to Banks
  -   -   -   -   -
Provisions
  83.4000   52.6000   53.8000   221.8000   208.6000
Liabilities
  409   348.6000   342.6470   2,131.5110   2,107.3040
Share Capital
  .0240   .0240   .0250   .0310   .0310
Total Equity
  480.9000   542.1000   613.3620   850.6250   725.2390
Minority Interests
  -   -   -   -   -
Total liabilities equity
  889.9000   890.7000   956.0090   2,982.1360   2,832.5430

 

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
  646.2000   663.9000   687.7870   800.4140   1,386.7780
Depreciation (total)
  -   -   37.4570   44.6320   -
Operating Result
  25.8000   61.3000   75.6540   13.1460   108.2700
Interest Income
  -18.1000   -11.3000   4.2520   33.5130   111.2700
Income Before Taxes
  6.7000   48.8000   76.5790   -15.7000   1.1850
Income Taxes
  11.5000   12.6000   21.1210   -8.1060   -4.7760
Minority Interests Profit
  -   -   -   -   -
Net Income
  -4.8000   36.3000   55.4580   -7.5940   5.9610

 

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
  -0.2000   1.5100   2.2300   -0.2900   0.1900
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
  64.8000   56.8000   81.2760   12.4790   105.5320
Cash Flow from Investing Activities
  -59.8000   -18.3000   -35.9220   -473.5590   -63.3000
Cash Flow from Financing
  -21.5000   -23.4000   -2.3770   467.9100   -72.1460
Decrease / Increase in Cash
  -16.2000   15.2000   41.3590   5.6540   -30.3620
Employees
  3,310   3,385   3,690   9,559   9,400