4/26/2024  9:59:59 PM Chg. +1.06 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
144.48USD +0.74% 21,331
Turnover: 3.09 mill.
-Bid Size: - -Ask Size: - 24.64 bill.USD - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  25.4000   42.5720   69.7920   77.1270   67.3000
Intangible Assets
  104   5.1130   4.7690   4.6090   110.2620
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   400.1900   449.7920   545.0010   953.9120
Inventories
  30.2000   29.7800   20.0510   15.8880   16.3230
Accounts Receivable
  189.6000   53.1430   217.8600   168.5270   219.5580
Cash and Cash Equivalents
  402.5000   935.4000   911.1200   798.7420   943.3960
Current Assets
  866.2000   1,399.4400   1,781.3080   2,045.2760   2,195.2420
Total Assets
  1,277.8000   1,799.6300   2,231.1000   2,590.2770   3,149.1540

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  79.9000   16.4520   38.7890   30.4480   31.8920
Long-term debt
  -   454.0310   476.0570   497.9350   251.9290
Liabilities to Banks
  -   -   -   -   -
Provisions
  53.3000   -   -   -   -
Liabilities
  689.8000   997.8240   1,668.0120   2,008.8920   2,145.4260
Share Capital
  .9370   1.0520   1.0460   1.0380   1.1980
Total Equity
  588   801.8060   563.0880   581.3850   1,003.7280
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,277.8000   1,799.6300   2,231.1000   2,590.2770   3,149.1540

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,214.5000   2,350.5680   1,082.9380   1,413.6980   1,779.7480
Depreciation (total)
  10.6000   13.3590   21.0570   28.8000   30.7070
Operating Result
  5.2000   415.2560   -258.4630   -10.8280   91.3050
Interest Income
  -   -33.5530   -31.8930   -30.2050   -15.6900
Income Before Taxes
  -26.1000   376.1500   -272.8800   -38.3500   76.9650
Income Taxes
  5.1000   14.4590   6.5900   -30.0480   9.6620
Minority Interests Profit
  -   -   -   -   -
Net Income
  -29.5000   361.6050   -279.4700   -8.3020   67.3030

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  -0.3400   3.7900   -3.4800   -0.1000   0.7300
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -4.6000   700.2620   212.8140   261.3050   331.4290
Cash Flow from Investing Activities
  -16.8000   -30.8130   -220.1410   -324.5160   -129.0300
Cash Flow from Financing
  0.0000   -133.6840   .9280   -48.0470   -49.7720
Decrease / Increase in Cash
  -17.8000   532.8980   -24.2800   -112.3780   144.6540
Employees
  2,440   2,530   2,840   2,933   3,707