2024-06-05  10:00:00 PM Chg. +0.1900 Volume Bid2:16:48 PM Ask2:16:48 PM Market Capitalization Dividend Y. P/E Ratio
3.2500USD +6.21% 4.96 mill.
Turnover: 14.43 mill.
3.2500Bid Size: 8,400 3.2800Ask Size: 6,400 569.92 mill.USD - 13.00

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
  774.9000   878.9000   585.3440   731.2300   1,027.0660
Intangible Assets
  .7000   0.0000   -   -   -
Long-Term Investments
  31.4000   17.6000   -   -   -
Fixed Assets
  -   -   1,954.3350   2,342.4730   2,652.4680
Inventories
  291.4000   245.6000   208.5730   382.3900   401.7070
Accounts Receivable
  398.2000   360.6000   504.3160   190.4480   219.6380
Cash and Cash Equivalents
  457.5000   762.5000   956.1750   954.5280   425.3090
Current Assets
  1,938.2000   2,188.5000   2,402.8470   2,514.5200   1,914.6990
Total Assets
  3,340.9000   3,898.7000   4,357.1820   4,856.9930   4,567.1670

 

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
  414.3000   444   419.9190   514.6540   540.2950
Long-term debt
  -   -   918.7360   1,589.9080   1,564.7210
Liabilities to Banks
  0.0000   0.0000   245.3000   0.0000   0.0000
Provisions
  247.4000   358.2000   331   313.5000   391.2000
Liabilities
  2,347.6000   2,744.9000   2,781.1530   3,348.3540   3,479.8470
Share Capital
  -   -   .1310   .1370   .1390
Total Equity
  993.4000   1,153.8000   1,576.0290   1,508.6390   1,087.3200
Minority Interests
  0.0000   37.6000   41.8550   59.4900   79.4880
Total liabilities equity
  3,340.9000   3,898.7000   4,357.1820   4,856.9930   4,567.1670

 

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
  2,417.5000   2,507.2000   3,027.2650   1,576.4730   2,559.5620
Depreciation (total)
  -   -   108.7950   -   174.2090
Operating Result
  -287.7000   158.9000   251.2400   -206.2940   -462.4140
Interest Income
  -83   -102.7000   -67.0750   -43.7960   -58.0830
Income Before Taxes
  -329.7000   41.6000   184.6140   -242.3110   -564.5950
Income Taxes
  21.8000   11.9000   -8.7600   -66.6940   -7.3190
Minority Interests Profit
  0.0000   62   62.7990   112.4170   72.7800
Net Income
  -352   95.6000   245.8940   -187.0190   -471.0640

 

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
  -3.0100   0.7900   1.9100   -1.3900   -3.4100
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
  28.9000   162.4000   8.3600   -726.2310   -312.2830
Cash Flow from Investing Activities
  -220.1000   -153.2000   -309.2390   109.3990   -377.4500
Cash Flow from Financing
  -75.7000   294.1000   498.5660   619.9670   159.7790
Decrease / Increase in Cash
  -268.1000   305   193.6640   -1.6470   -529.2190
Employees
  5,020   6,320   7,188   8,309   8,902