31/05/2024  21:59:58 Chg. +0.40 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
16.90USD +2.42% 57,052
Turnover: 955,471.29
-Bid Size: - -Ask Size: - 2.13 bill.USD - 1.18

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
  1,052.5020   1,180.2430   1,385.1070   1,648.8780   1,962.4750
Intangible Assets
  35.3970   42.3400   33.6040   41.6770   31.8620
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,428.4940   1,609.6320   1,882.5120   2,339.7970   2,801.5560
Inventories
  119.6010   128.3670   145.1610   163.2010   196.3070
Accounts Receivable
  271.8910   266.3390   286.7240   263.7210   267.6650
Cash and Cash Equivalents
  58.3470   52.2630   42.0880   130.0980   71.4460
Current Assets
  531.6210   548.7460   523.3340   614.8560   612.5530
Total Assets
  1,960.1150   2,158.3780   2,405.8460   2,954.6530   3,414.1090

 

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
  98.8520   76.9310   95.6450   100.2700   157.4810
Long-term debt
  105.9000   223.7360   954.0620   848.4830   978.4050
Liabilities to Banks
  -   -   -   -   -
Provisions
  174.1000   191.3000   184.3000   225.2000   263.7000
Liabilities
  1,013.4800   1,114.6450   1,271.4220   1,216.7220   1,566.1020
Share Capital
  .0050   .0050   .0050   .0060   .0060
Total Equity
  946.6350   1,043.7330   1,134.4240   1,737.9310   1,848.0070
Minority Interests
  5.6230   5.1510   5.3210   3.3130   10.8410
Total liabilities equity
  1,960.1150   2,158.3780   2,405.8460   2,954.6530   3,414.1090

 

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
  1,351.4620   1,382.5350   1,417.4310   1,559.3370   1,594.6250
Depreciation (total)
  185.0640   221.4330   242.0760   245.9220   255.6520
Operating Result
  3.2990   83.1440   41.1190   36.4590   -92.1870
Interest Income
  -37.9030   -29.4260   -23.5220   -11.0750   -3.0660
Income Before Taxes
  -34.6040   53.7180   17.5970   25.3840   -105.4700
Income Taxes
  -25.9470   13.8270   -4.1730   3.6170   35.2170
Minority Interests Profit
  .7890   -.4720   .0290   -2   -.9700
Net Income
  -9.4460   40.3630   21.7410   23.7670   -67.3050

 

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
  -0.2100   0.8600   0.4500   0.4500   -1.1500
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
  205.1400   349.5160   296.9370   411.2980   358.6330
Cash Flow from Investing Activities
  -354.4860   -476.5540   -456.2850   -715.0050   -584.4870
Cash Flow from Financing
  101.8270   121.4640   149.1220   392.7840   165.7760
Decrease / Increase in Cash
  -47.3910   -6.0840   -10.1750   88.0100   -58.6520
Employees
  3,100   3,400   3,800   4,300   5,200