5/17/2024  10:00:00 PM Chg. -0.2300 Volume Bid11:19:19 PM Ask11:19:19 PM Market Capitalization Dividend Y. P/E Ratio
18.3000USD -1.24% 359,266
Turnover: 4.71 mill.
17.4200Bid Size: 100 18.8100Ask Size: 8,000 1.86 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
  833.7000   810.7000   754.7180   1,103.0670   966.6380
Intangible Assets
  37   39.8000   -   150.8740   126.6130
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   803.1660   1,648.7840   1,487.2350
Inventories
  146   138.1000   145.1870   268.9230   269.2120
Accounts Receivable
  .4000   13.3000   307.9330   456   432.7880
Cash and Cash Equivalents
  285.4000   330.6000   279.0420   259.1000   256.2770
Current Assets
  765.6000   805   798.1230   1,022.5200   1,012.8410
Total Assets
  1,677   1,673.6000   1,601.2890   2,671.3040   2,500.0760

 

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
  221.3000   211.9000   217.3260   377.2220   371.6100
Long-term debt
  -   -   197.0420   1,044.5820   909.0300
Liabilities to Banks
  -   -   -   -   -
Provisions
  9.4000   -   -   -   -
Liabilities
  925.1000   968.3000   885.8250   1,844.6350   1,670.9510
Share Capital
  .0820   .0800   .0830   .0990   .1000
Total Equity
  752.8000   705.3000   715.4640   826.6690   829.1250
Minority Interests
  98.9000   0.0000   0.0000   7.5640   8.2780
Total liabilities equity
  1,677   1,673.6000   1,601.2890   2,671.3040   2,500.0760

 

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
  1,348.7000   1,368.2000   1,325.7170   2,095.4880   2,533.3590
Depreciation (total)
  14.6000   9.3000   103.7360   152.3960   180.4810
Operating Result
  -142   69.1000   46.5390   61.3420   173.4530
Interest Income
  -25.8000   -24   -23.8300   -59.7530   -76.0080
Income Before Taxes
  -168.4000   39.8000   22.2910   8.9760   67.0020
Income Taxes
  12.7000   15.9000   -7.5980   -34.5940   -31.4270
Minority Interests Profit
  6.5000   -2   0.0000   -.2640   -.7140
Net Income
  -174.6000   21.9000   14.6930   -25.8820   34.8610

 

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
  -2.1300   0.2700   0.1800   -0.2800   0.3500
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
  182.6000   71.4000   129.8100   237.4620   298.3360
Cash Flow from Investing Activities
  -136.4000   -35.7000   -108.5710   -247.6600   -77.9680
Cash Flow from Financing
  45.1000   13   -77.1410   -5.7560   -217.1090
Decrease / Increase in Cash
  89.4000   45.1000   -51.5120   -19.9420   -2.8230
Employees
  19,934   16,290   16,857   29,570   28,360