2024-05-24  9:59:49 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
49.33USD - 20,675
Turnover: 1.02 mill.
-Bid Size: - -Ask Size: - 7.16 bill.USD - 28.95

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  120.3000   122.6000   123.6000   119.8000   126.6320
Intangible Assets
  426.4000   331.6000   257.1000   185.8000   128.6770
Long-Term Investments
  -   -   -   -   50.0570
Fixed Assets
  -   -   -   -   379.4420
Inventories
  261.6000   230.1000   260.1000   249.1000   254.6600
Accounts Receivable
  343.6000   417.5000   345.5000   488.6000   518.9810
Cash and Cash Equivalents
  688.7000   541.9000   642.4000   346.5000   586.7200
Current Assets
  1,441.6000   1,332.8000   1,415.7000   1,395.8000   1,693.1900
Total Assets
  2,118.1000   1,951.4000   1,881.1000   1,802.8000   2,072.6320

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  200.6000   157.1000   179.7000   254.8000   209.7770
Long-term debt
  1,442.7000   1,442.4000   1,225.8000   1,212   1,274.7910
Liabilities to Banks
  1,442.7000   1,442.4000   1,225.8000   1,212   1,274.8000
Provisions
  194   197   209.5000   271.7000   276.6000
Liabilities
  1,958.8000   1,937.5000   1,970.1000   1,885.4000   2,142.2470
Share Capital
  -   -   -   -   1.0700
Total Equity
  159.3000   13.9000   -89   -82.7000   -69.6150
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,118.1000   1,951.4000   1,881.1000   1,802.8000   2,072.6320

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,236.6000   1,742   1,833.9000   2,082.5000   2,288.2890
Depreciation (total)
  99.4000   69.7000   51.7000   49.8000   -
Operating Result
  -321.8000   -163.2000   -79.8000   -1.8000   45.7040
Interest Income
  -18.6000   -37.9000   -39.7000   -44   -47.1150
Income Before Taxes
  -331.5000   -187.8000   -134.7000   -80.2000   -26.6730
Income Taxes
  1.9000   7.7000   9.3000   5.2000   13.9640
Minority Interests Profit
  -   -   -   -   -
Net Income
  -333.5000   -195.5000   -144   -85.4000   -40.6370

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  -3.5800   -2.0400   -1.4500   -0.8300   -0.3800
Dividend per Share
  -   -   -   0.0000   -

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -229   -90.5000   107.1000   44.7000   89.8160
Cash Flow from Investing Activities
  -198.9000   -68.6000   -12   -130.9000   -106.3930
Cash Flow from Financing
  630.2000   13.2000   7.9000   -207.3000   258.5270
Decrease / Increase in Cash
  203   -146.8000   100.5000   -296   240.2330
Employees
  4,201   4,339   4,481   4,754   5,161