2024-06-06  10:10:00 PM Chg. -1.43 Volume Bid11:30:00 PM Ask11:30:00 PM Market Capitalization Dividend Y. P/E Ratio
32.53USD -4.21% 90,651
Turnover: 1.78 mill.
13.07Bid Size: 200 36.02Ask Size: 100 923.62 mill.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
  803.7000   863.1260   2,157.1010   2,283.2520   673.9140
Intangible Assets
  0.0000   -   1.1580   1.1370   1.1220
Long-Term Investments
  -   31.7530   216.3760   194.9520   30.0560
Fixed Assets
  -   909.3290   2,592.8690   2,678.7660   709.5330
Inventories
  26.9000   26.8690   147.1690   142.5030   21.1120
Accounts Receivable
  38.1000   33.3900   250.6100   243.4250   1.6230
Cash and Cash Equivalents
  31.3000   40.8670   104.1460   104.3100   13.5830
Current Assets
  105.2000   107.8450   637.8510   593.0960   82.5640
Total Assets
  958.6000   1,017.1740   3,230.7200   3,271.8620   792.0970

 

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
  0.0000   15.1200   84.1930   96.9660   16.4210
Long-term debt
  -   282.1180   845.6920   1,078.1730   202.1740
Liabilities to Banks
  -   -   -   -   -
Provisions
  209.6000   217   229.8000   225.5000   106.6000
Liabilities
  522.5000   556.8100   1,611.9340   1,761.9700   346.4160
Share Capital
  .2000   -   -   -   -
Total Equity
  436.1000   460.3640   1,618.7860   1,509.8920   445.6810
Minority Interests
  -.2000   -.2900   7.2560   10.6840   3.7660
Total liabilities equity
  958.6000   1,017.1740   3,230.7200   3,271.8620   792.0970

 

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
  299   331.2220   1,858.6690   1,715.5130   231.3210
Depreciation (total)
  96.3000   46.3120   114.2930   136.8120   45.7360
Operating Result
  46.2000   42.6510   145.8740   -40.8450   -136.4640
Interest Income
  -17.5000   -14.2380   29.3540   34.1280   -16.0030
Income Before Taxes
  29.1000   22.6310   111.4730   -79.2310   -152.7050
Income Taxes
  4.6000   8.2850   -22.7660   2.0820   -122.6650
Minority Interests Profit
  .4000   .0960   -4.4070   4.7070   .4540
Net Income
  18.7000   17.1170   84.3000   -73.9400   -28.1610

 

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
  0.8800   2.5200   2.4000   -2.1200   -4.0800
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
  64.4000   78.2860   253.2260   116.0260   20.0960
Cash Flow from Investing Activities
  -43.5000   -93.8720   -203.0930   -316.7500   -6.0470
Cash Flow from Financing
  -1.5000   26.1270   -128.2970   191.6140   -27.4970
Decrease / Increase in Cash
  19.8000   9.5320   -100.1950   .1640   -13.3670
Employees
  875   777   938   846   747