10/31/2024  8:59:58 PM Chg. -0.78 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
65.88USD -1.17% 101,722
Turnover: 6.73 mill.
-Bid Size: - -Ask Size: - 12.54 bill.USD - 74.03

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
  523.5160   704.2070   798.7680   896.7000   948.6820
Intangible Assets
  156.5780   683.9960   553.7800   517.5100   491.8080
Long-Term Investments
  97.8560   425.6520   572.7110   385.7850   235.8640
Fixed Assets
  1,064.8240   2,639.7290   2,601.8990   2,425.9810   2,370.9130
Inventories
  199.4520   271.6830   355.1260   475.7750   530.8710
Accounts Receivable
  144.4720   164.9590   215.2800   261.3650   342.6330
Cash and Cash Equivalents
  875.4860   397.0400   408.3300   598.0280   493.9820
Current Assets
  1,425.6290   1,089.6390   1,421.7910   2,207.1440   2,056.2150
Total Assets
  2,490.4530   3,729.3680   4,023.6900   4,633.1250   4,427.1280

 

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
  -   -   -   -   -
Long-term debt
  657.9760   662.2860   660.7610   813.5210   830.4170
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   143.5000   -   -   -
Liabilities
  962.5590   1,328.5210   1,257.4150   1,824.4620   1,459.1880
Share Capital
  .1490   .1620   .1730   .1760   .1780
Total Equity
  1,527.8940   2,400.8470   2,766.2750   2,808.6630   2,967.9400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,490.4530   3,729.3680   4,023.6900   4,633.1250   4,427.1280

 

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
  751.0400   889.8950   1,116.8540   1,313.6460   1,491.2120
Depreciation (total)
  -   -   -   -   -
Operating Result
  -92.8910   -110.7020   -803.4290   -14.7000   -123.5240
Interest Income
  -30.7050   -33.7430   -32.0120   -27.8540   -20.8330
Income Before Taxes
  -124.8680   -154.7240   -831.0500   -35.8750   -142.7050
Income Taxes
  9.1010   17.0750   -200.8400   81.1670   -65.4940
Minority Interests Profit
  -   -   -   -   -
Net Income
  -133.9690   -171.7990   -630.2100   -117.0420   -77.2110

 

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
  -0.9200   -1.0700   -3.8000   -0.6700   -0.4400
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
  -73.5390   -221.6890   -227.8370   -8.7570   20.2080
Cash Flow from Investing Activities
  194.5550   -1,179.5980   -484.0470   -305.4590   264.3510
Cash Flow from Financing
  185.6890   927.9130   727.1080   507.1450   -388.0070
Decrease / Increase in Cash
  306.7050   -478.4460   11.2900   189.6980   -104.0460
Employees
  1,681   2,158   2,293   2,581   2,849