2024-05-11  1:04:18 PM Chg. -2.900 Volume Bid1:04:18 PM Ask1:04:18 PM Market Capitalization Dividend Y. P/E Ratio
389.350EUR -0.74% -
Turnover: -
389.350Bid Size: - 395.650Ask Size: - 101.27 bill.EUR - -

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
  696.9000   715.8120   697.7150   698.3620   789.4370
Intangible Assets
  0.0000   29   284.3400   284.3400   29
Long-Term Investments
  .1000   -   -   20.2760   20.4470
Fixed Assets
  -   788.1680   1,091.7220   -   897.0510
Inventories
  14.1000   30.8480   57.2070   77.6040   111.8300
Accounts Receivable
  85.5000   75.9640   177.6390   201.0830   281.3430
Cash and Cash Equivalents
  569.3000   625.2590   714.7680   1,183.9450   1,665.4120
Current Assets
  1,588.6000   1,546.5110   1,407.1530   1,831.5400   2,648.9630
Total Assets
  2,319   2,334.6790   2,498.8750   2,896.7870   3,546.0140

 

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
  49.3000   71.1940   74.9420   61.4510   73.9940
Long-term debt
  -   792.9350   739.3970   521.3350   583.9020
Liabilities to Banks
  0.0000   280.6000   224   0.0000   0.0000
Provisions
  -   -   110.4000   134.1000   6.3000
Liabilities
  962.6000   1,238.4960   1,405.2470   1,558.5960   1,503.7080
Share Capital
  -   2.3850   2.4270   2.4500   2.5120
Total Equity
  1,356.4000   1,096.1830   1,093.6280   1,338.1910   2,042.3060
Minority Interests
  0.0000   21.1770   153.6610   181.6090   13.7270
Total liabilities equity
  2,319   2,334.6790   2,498.8750   2,896.7870   3,546.0140

 

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
  1,212   580.4150   1,032.3360   1,702.1770   2,488.6520
Depreciation (total)
  -   63.2570   62.3430   61.3980   61.3970
Operating Result
  -903.4000   -692.4120   -466.8790   9.9360   123.2430
Interest Income
  -22.7000   72.8630   84.2060   81.4320   57.5500
Income Before Taxes
  -976.1000   -734.8750   -557.8000   -67.3660   -15.6890
Income Taxes
  -288.6000   6.9580   30.3810   16.6650   -107.3240
Minority Interests Profit
  242.5000   4.1900   31.8470   -28.0210   171.8490
Net Income
  -445   -738.5550   -556.3340   -112.0520   263.4840

 

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
  -1.9800   -3.1400   -2.3100   -0.4600   1.0600
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
  -51.6000   -513.1990   -365.4320   236.1030   844.9420
Cash Flow from Investing Activities
  -54.1000   73.9590   268.8560   104.4690   -437.6810
Cash Flow from Financing
  180.9000   497.3760   188.9190   133.2710   68.4040
Decrease / Increase in Cash
  79.9000   55.9600   89.5090   469.1770   481.4670
Employees
  1,800   1,830   1,950   2,150   2,300