2024-05-31  10:10:00 PM Chg. +0.02 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
3.71USD +0.54% 3.15 mill.
Turnover: 9.92 mill.
3.65Bid Size: 1,100 3.94Ask Size: 25,000 486.52 mill.USD - 18.55

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
  572.6000   1,124.6230   1,048.0040   945.4510   895.3050
Intangible Assets
  32   105.9670   86.3750   67.7130   47.7100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   1,567.2880   1,300.9720   1,039.7490   970.2600
Inventories
  100.8000   189.1440   117.0090   106.5460   120.0540
Accounts Receivable
  180.7000   227.0530   184.1720   114.2840   172.9770
Cash and Cash Equivalents
  38.8000   48.3840   23.0570   29.8400   26.1280
Current Assets
  373.9000   500.5480   355.4040   275.7910   338.3540
Total Assets
  1,206.5000   2,067.8360   1,656.3760   1,315.5400   1,308.6140

 

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
  69.2000   119.2400   62.1140   45.8890   84.8760
Long-term debt
  -   844.9610   125   623.7300   629.8550
Liabilities to Banks
  -   -   -   -   -
Provisions
  121.4000   109.2000   105.1000   64.4000   74.3000
Liabilities
  609   1,302.2350   1,142.1960   915.0740   956.0530
Share Capital
  .8000   .8230   .8300   1.1790   1.1850
Total Equity
  597.5000   765.6010   514.1800   400.4660   352.5610
Minority Interests
  42   395.8880   272.9630   166.9430   144.4810
Total liabilities equity
  1,206.5000   2,067.8360   1,656.3760   1,315.5400   1,308.6140

 

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
  300.1000   1,077.5670   1,130.1450   694.7640   820.3780
Depreciation (total)
  81   116.9120   155.0150   129.5950   116.1590
Operating Result
  17   -   -   -   -
Interest Income
  -17.1000   -31.9980   -50.5140   -58.6260   -57.2460
Income Before Taxes
  -.1000   -157.8710   -209.4670   -237.0900   -60.9830
Income Taxes
  -3.5000   9.7040   7.7040   2.3030   1.2000
Minority Interests Profit
  -3.2000   -2.1030   83.2840   -77.9310   23.1350
Net Income
  .2000   -169.6780   -126.1830   -239.3930   -28.7390

 

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
  0.0000   -2.1600   -1.5900   -1.8500   -0.3400
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
  49.7000   108.6450   195.9510   53.9800   64.5950
Cash Flow from Investing Activities
  -100   -967.7390   -114.9870   -14.2560   -48.0930
Cash Flow from Financing
  15.7000   871.6440   -103.4370   -30.9540   -21.3360
Decrease / Increase in Cash
  -35.3000   9.6300   -25.3270   6.7830   -3.7120
Employees
  3,462   3,800   3,000   2,400   2,600