2024-06-05  10:00:00 PM Chg. +0.1900 Volume Bid3:12:27 PM Ask3:12:27 PM Market Capitalization Dividend Y. P/E Ratio
3.2500USD +6.21% 4.96 mill.
Turnover: 14.43 mill.
3.2400Bid Size: 5,000 3.2500Ask Size: 100 569.92 mill.USD - 13.00

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
  878.9000   585.3440   731.2300   1,027.0660   1,148.0420
Intangible Assets
  0.0000   -   -   -   -
Long-Term Investments
  17.6000   -   -   -   -
Fixed Assets
  -   1,954.3350   2,342.4730   2,652.4680   2,277.8010
Inventories
  245.6000   208.5730   382.3900   401.7070   352.8290
Accounts Receivable
  360.6000   504.3160   190.4480   219.6380   215.4790
Cash and Cash Equivalents
  762.5000   956.1750   954.5280   425.3090   435.0970
Current Assets
  2,188.5000   2,402.8470   2,514.5200   1,914.6990   1,351.5130
Total Assets
  3,898.7000   4,357.1820   4,856.9930   4,567.1670   3,629.3140

 

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
  444   419.9190   514.6540   540.2950   406.9020
Long-term debt
  -   918.7360   1,589.9080   1,564.7210   430.6340
Liabilities to Banks
  0.0000   245.3000   0.0000   0.0000   0.0000
Provisions
  358.2000   331   313.5000   391.2000   267.8000
Liabilities
  2,744.9000   2,781.1530   3,348.3540   3,479.8470   3,382.2170
Share Capital
  -   .1310   .1370   .1390   .1400
Total Equity
  1,153.8000   1,576.0290   1,508.6390   1,087.3200   247.0970
Minority Interests
  37.6000   41.8550   59.4900   79.4880   104.1790
Total liabilities equity
  3,898.7000   4,357.1820   4,856.9930   4,567.1670   3,629.3140

 

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
  2,507.2000   3,027.2650   1,576.4730   2,559.5620   1,871.8130
Depreciation (total)
  -   108.7950   -   174.2090   188.6980
Operating Result
  158.9000   251.2400   -206.2940   -462.4140   -1,018.4690
Interest Income
  -102.7000   -67.0750   -43.7960   -58.0830   -87.6540
Income Before Taxes
  41.6000   184.6140   -242.3110   -564.5950   -1,117.0640
Income Taxes
  11.9000   -8.7600   -66.6940   -7.3190   3.9430
Minority Interests Profit
  62   62.7990   112.4170   72.7800   241.7470
Net Income
  95.6000   245.8940   -187.0190   -471.0640   -851.1630

 

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
  0.7900   1.9100   -1.3900   -3.4100   -6.1100
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
  162.4000   8.3600   -726.2310   -312.2830   -267.4120
Cash Flow from Investing Activities
  -153.2000   -309.2390   109.3990   -377.4500   -293.0840
Cash Flow from Financing
  294.1000   498.5660   619.9670   159.7790   589.9320
Decrease / Increase in Cash
  305   193.6640   -1.6470   -529.2190   30.1250
Employees
  6,320   7,188   8,309   8,902   7,306