12/11/2024  17:12:45 Chg. -0.5000 Volume Bid21:59:59 Ask21:59:59 Market Capitalization Dividend Y. P/E Ratio
471.0500EUR -0.11% 90
Turnover: 42,585.7000
-Bid Size: - -Ask Size: - 118.42 bill.EUR - -

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
  715.8120   697.7150   698.3620   789.4370   812.0050
Intangible Assets
  29   284.3400   284.3400   29   -
Long-Term Investments
  -   -   20.2760   20.4470   -
Fixed Assets
  788.1680   1,091.7220   -   897.0510   2,402.7890
Inventories
  30.8480   57.2070   77.6040   111.8300   124.3600
Accounts Receivable
  75.9640   177.6390   201.0830   281.3430   409.6880
Cash and Cash Equivalents
  625.2590   714.7680   1,183.9450   1,665.4120   2,650.1340
Current Assets
  1,546.5110   1,407.1530   1,831.5400   2,648.9630   3,843.1090
Total Assets
  2,334.6790   2,498.8750   2,896.7870   3,546.0140   6,245.8980

 

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
  71.1940   74.9420   61.4510   73.9940   110.9870
Long-term debt
  792.9350   739.3970   521.3350   583.9020   581.5500
Liabilities to Banks
  280.6000   224   0.0000   0.0000   0.0000
Provisions
  -   110.4000   134.1000   6.3000   -
Liabilities
  1,238.4960   1,405.2470   1,558.5960   1,503.7080   1,810.6950
Share Capital
  2.3850   2.4270   2.4500   2.5120   2.5460
Total Equity
  1,096.1830   1,093.6280   1,338.1910   2,042.3060   4,435.2030
Minority Interests
  21.1770   153.6610   181.6090   13.7270   0.0000
Total liabilities equity
  2,334.6790   2,498.8750   2,896.7870   3,546.0140   6,245.8980

 

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
  580.4150   1,032.3360   1,702.1770   2,488.6520   3,047.5970
Depreciation (total)
  63.2570   62.3430   61.3980   61.3970   72.4200
Operating Result
  -692.4120   -466.8790   9.9360   123.2430   635.1500
Interest Income
  72.8630   84.2060   81.4320   57.5500   34.1190
Income Before Taxes
  -734.8750   -557.8000   -67.3660   -15.6890   600.2410
Income Taxes
  6.9580   30.3810   16.6650   -107.3240   -1,486.8620
Minority Interests Profit
  4.1900   31.8470   -28.0210   171.8490   9.7930
Net Income
  -738.5550   -556.3340   -112.0520   263.4840   2,096.8960

 

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
  -3.1400   -2.3100   -0.4600   1.0600   8.2400
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
  -513.1990   -365.4320   236.1030   844.9420   1,270.2860
Cash Flow from Investing Activities
  73.9590   268.8560   104.4690   -437.6810   -202.1580
Cash Flow from Financing
  497.3760   188.9190   133.2710   68.4040   -71.2190
Decrease / Increase in Cash
  55.9600   89.5090   469.1770   481.4670   990.7270
Employees
  1,830   1,950   2,150   2,300   2,500