2024-11-09  1:03:18 PM Chg. -1.100 Volume Bid1:03:18 PM Ask1:03:18 PM Market Capitalization Dividend Y. P/E Ratio
481.000EUR -0.23% -
Turnover: -
481.000Bid Size: - 482.850Ask Size: - 124.16 bill.EUR - -

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  697.7150   698.3620   789.4370   812.0050   758.0850
Intangible Assets
  284.3400   284.3400   29   -   400
Long-Term Investments
  -   20.2760   20.4470   -   -
Fixed Assets
  1,091.7220   -   897.0510   2,402.7890   3,495.6360
Inventories
  57.2070   77.6040   111.8300   124.3600   167.5020
Accounts Receivable
  177.6390   201.0830   281.3430   409.6880   633.5180
Cash and Cash Equivalents
  714.7680   1,183.9450   1,665.4120   2,650.1340   3,109.3220
Current Assets
  1,407.1530   1,831.5400   2,648.9630   3,843.1090   4,822.8290
Total Assets
  2,498.8750   2,896.7870   3,546.0140   6,245.8980   8,318.4650

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  74.9420   61.4510   73.9940   110.9870   87.6100
Long-term debt
  739.3970   521.3350   583.9020   581.5500   538.5760
Liabilities to Banks
  224   0.0000   0.0000   0.0000   0.0000
Provisions
  110.4000   134.1000   6.3000   -   -
Liabilities
  1,405.2470   1,558.5960   1,503.7080   1,810.6950   2,233.2210
Share Capital
  2.4270   2.4500   2.5120   2.5460   2.5890
Total Equity
  1,093.6280   1,338.1910   2,042.3060   4,435.2030   6,085.2440
Minority Interests
  153.6610   181.6090   13.7270   0.0000   0.0000
Total liabilities equity
  2,498.8750   2,896.7870   3,546.0140   6,245.8980   8,318.4650

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,032.3360   1,702.1770   2,488.6520   3,047.5970   4,162.8210
Depreciation (total)
  62.3430   61.3980   61.3970   72.4200   106.9410
Operating Result
  -466.8790   9.9360   123.2430   635.1500   1,197.5660
Interest Income
  84.2060   81.4320   57.5500   34.1190   -
Income Before Taxes
  -557.8000   -67.3660   -15.6890   600.2410   1,394.9190
Income Taxes
  30.3810   16.6650   -107.3240   -1,486.8620   218.1090
Minority Interests Profit
  31.8470   -28.0210   171.8490   9.7930   0.0000
Net Income
  -556.3340   -112.0520   263.4840   2,096.8960   1,176.8100

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -2.3100   -0.4600   1.0600   8.2400   4.5800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -365.4320   236.1030   844.9420   1,270.2860   1,569.3300
Cash Flow from Investing Activities
  268.8560   104.4690   -437.6810   -202.1580   -1,235.3180
Cash Flow from Financing
  188.9190   133.2710   68.4040   -71.2190   126.7730
Decrease / Increase in Cash
  89.5090   469.1770   481.4670   990.7270   462.4280
Employees
  1,950   2,150   2,300   2,500   3,000