07/06/2024  22:10:00 Chg. -0.06 Volume Bid13:00:08 Ask13:00:08 Market Capitalization Dividend Y. P/E Ratio
3.45USD -1.71% 930,647
Turnover: 2.91 mill.
3.41Bid Size: 100 3.83Ask Size: 8,200 452.43 mill.USD - 17.25

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
  552.7000   572.6000   1,124.6230   1,048.0040   945.4510
Intangible Assets
  36.7000   32   105.9670   86.3750   67.7130
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   1,567.2880   1,300.9720   1,039.7490
Inventories
  103   100.8000   189.1440   117.0090   106.5460
Accounts Receivable
  176.4000   180.7000   227.0530   184.1720   114.2840
Cash and Cash Equivalents
  74   38.8000   48.3840   23.0570   29.8400
Current Assets
  435.1000   373.9000   500.5480   355.4040   275.7910
Total Assets
  1,261.8000   1,206.5000   2,067.8360   1,656.3760   1,315.5400

 

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
  67.5000   69.2000   119.2400   62.1140   45.8890
Long-term debt
  -   -   844.9610   125   623.7300
Liabilities to Banks
  -   -   -   -   -
Provisions
  195.9000   121.4000   109.2000   105.1000   64.4000
Liabilities
  668.5000   609   1,302.2350   1,142.1960   915.0740
Share Capital
  .8000   .8000   .8230   .8300   1.1790
Total Equity
  593.3000   597.5000   765.6010   514.1800   400.4660
Minority Interests
  42.2000   42   395.8880   272.9630   166.9430
Total liabilities equity
  1,261.8000   1,206.5000   2,067.8360   1,656.3760   1,315.5400

 

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
  276.2000   300.1000   1,077.5670   1,130.1450   694.7640
Depreciation (total)
  75.7000   81   116.9120   155.0150   129.5950
Operating Result
  45.3000   17   -   -   -
Interest Income
  -17.1000   -17.1000   -31.9980   -50.5140   -58.6260
Income Before Taxes
  28.2000   -.1000   -157.8710   -209.4670   -237.0900
Income Taxes
  9.4000   -3.5000   9.7040   7.7040   2.3030
Minority Interests Profit
  -2.8000   -3.2000   -2.1030   83.2840   -77.9310
Net Income
  16   .2000   -169.6780   -126.1830   -239.3930

 

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
  0.2100   0.0000   -2.1600   -1.5900   -1.8500
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
  17.7000   49.7000   108.6450   195.9510   53.9800
Cash Flow from Investing Activities
  -206.7000   -100   -967.7390   -114.9870   -14.2560
Cash Flow from Financing
  56.3000   15.7000   871.6440   -103.4370   -30.9540
Decrease / Increase in Cash
  -130.4000   -35.3000   9.6300   -25.3270   6.7830
Employees
  3,648   3,462   3,800   3,000   2,400