2024-11-12  10:10:00 PM Chg. -5.33 Volume Bid12:04:19 AM Ask12:04:19 AM Market Capitalization Dividend Y. P/E Ratio
31.87USD -14.33% 3.01 mill.
Turnover: 71.8 mill.
31.60Bid Size: 100 31.99Ask Size: 100 1.65 bill.USD - 33.55

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
  425.3000   462.3000   543.7780   541.5280   1,359.3200
Intangible Assets
  417.6000   475.8000   716.2980   646.6550   1,137.5580
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,953.5680   2,855.5930   4,985.0730
Inventories
  347.4000   405.7000   594.0980   584.1150   978.0370
Accounts Receivable
  -   -   233.6560   203.1980   429.0330
Cash and Cash Equivalents
  94.4000   46.5000   51.9810   34.9190   62.1110
Current Assets
  588.4000   649.7000   949.4360   847.2030   1,560.7490
Total Assets
  2,525.9000   2,721.1000   3,903.0040   3,702.7960   6,545.8220

 

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
  121.4000   154.4000   217.2260   202.0650   458.1270
Long-term debt
  -   -   1,445.4880   1,221.7410   2,724.7600
Liabilities to Banks
  -   -   -   -   -
Provisions
  249.5000   272.8000   616.4000   539.7000   1,049
Liabilities
  1,346.6000   1,447.9000   2,143.7470   1,847.9370   4,042.4980
Share Capital
  .4000   .3650   .4270   .4310   .5670
Total Equity
  1,179.3000   1,273.1000   1,759.2570   1,854.8590   2,503.3240
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,525.9000   2,721.1000   3,903.0040   3,702.7960   6,545.8220

 

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
  2,182.1000   2,293.9000   2,946.1020   3,206.4050   6,175.0880
Depreciation (total)
  33.5000   35.4000   115.9150   122.0670   288.2380
Operating Result
  176.8000   178.2000   218.1540   239.7360   -96.7920
Interest Income
  -51   -47.1000   -41.0460   -42.5070   -114.9700
Income Before Taxes
  124.2000   124.9000   136.5700   171.2640   -195.3630
Income Taxes
  35.8000   37.9000   46.6900   56.3540   33.2310
Minority Interests Profit
  -   -   -   -   -
Net Income
  88.4000   87   89.8800   114.9100   -228.5940

 

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
  2.4400   2.3900   2.2800   2.6700   -4.1000
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
  204.6000   216.7000   211.9570   285.3180   478.6130
Cash Flow from Investing Activities
  -109.4000   -306.9000   -1,089.9060   -86.3210   -2,831.3860
Cash Flow from Financing
  -6   45.7000   885.1890   -208.5560   2,377.7320
Decrease / Increase in Cash
  91.1000   -47.9000   5.5060   -17.0620   27.1920
Employees
  4,300   4,786   6,181   5,880   16,027