31/05/2024  21:59:58 Chg. -0.90 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
18.31USD -4.66% 15,552
Turnover: 287,482.78
-Bid Size: - -Ask Size: - 1.7 bill.USD - -

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  1,188.2000   1,247.7000   1,291.2180   1,232.2560   1,026.2850
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,414.7950   1,304.4110   1,099.7050
Inventories
  159.9000   239.6000   283.4800   231.8720   233.5630
Accounts Receivable
  50.7000   56.2000   76.1650   9.4750   12.4320
Cash and Cash Equivalents
  184   84.1000   163.2420   115.3930   132.4030
Current Assets
  487.4000   471.1000   599.2400   448.0570   440.6220
Total Assets
  1,776.3000   1,810.2000   2,014.0350   1,752.4680   1,540.3270

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  75.4000   108.5000   151.4430   90.4890   94.9600
Long-term debt
  -   -   246.8880   247.2780   247.6990
Liabilities to Banks
  -   -   -   -   -
Provisions
  110.3000   106.2000   113.6000   97   108.9000
Liabilities
  793.7000   807.4000   922.8880   734.5980   783.6720
Share Capital
  .9000   .9000   .9390   .9420   .9440
Total Equity
  982.6000   1,002.8000   1,091.1470   1,017.8700   756.6550
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,776.3000   1,810.2000   2,014.0350   1,752.4680   1,540.3270

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  1,272.1000   1,454.3000   1,931.0420   1,949.8570   1,319.0940
Depreciation (total)
  -   -   70.7310   80.1170   84.7800
Operating Result
  -7.3000   -36.6000   140.7800   -39.0880   -234.2130
Interest Income
  -23.4000   -22.4000   -21.7140   -21.6150   -21.4580
Income Before Taxes
  -29.3000   -39.8000   129.4970   -41.1220   -250.8650
Income Taxes
  8.9000   3.1000   -18.3080   -9.2760   -2.8240
Minority Interests Profit
  -   -   -   -   -
Net Income
  -35.6000   -40.3000   112.4940   -59.3100   -252.4150

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  -0.4000   -0.4500   1.1600   -0.6800   -2.9000
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  37.1000   19.7000   196.4110   31.8660   38.1730
Cash Flow from Investing Activities
  -32.5000   -117.2000   -109.0570   -43.3630   -21.1630
Cash Flow from Financing
  -4   -2.4000   -8.2000   -36.3520   0.0000
Decrease / Increase in Cash
  .6000   -99.9000   79.1540   -47.8490   17.0100
Employees
  1,300   1,800   2,400   1,778   1,741