2022-03-14  12:00:00 AM Chg. - Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
46.49USD - 970,379
Turnover: -
46.48Bid Size: - 46.50Ask Size: - 1.5 bill.USD - 8.77

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
  381.2000   414.3000   451.7650   517.6730   906.7220
Intangible Assets
  63.4000   57.5000   49.6100   41.6020   439.1980
Long-Term Investments
  -   -   0.0000   0.0000   -
Fixed Assets
  -   -   551.4740   610.0390   2,160.1390
Inventories
  350.6000   339.7000   326.9920   264.1070   327.9960
Accounts Receivable
  -   -   107.4320   105.0890   200.8600
Cash and Cash Equivalents
  223.2000   175.9000   53.8180   70.0490   121.7490
Current Assets
  734.7000   673.2000   530.9780   482.6610   746.5060
Total Assets
  1,229.2000   1,194.8000   1,082.4520   1,092.7000   2,906.6450

 

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
  99.2000   115.7000   72.7860   59.3370   150.0810
Long-term debt
  -   -   351.7850   429.0560   1,697.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  22.8000   18.6000   16.9000   9.1000   211.4000
Liabilities
  737   640.4000   614.3010   699.7080   2,416.4080
Share Capital
  .3230   .3250   .3180   .3060   .3100
Total Equity
  492.2000   554.4000   468.1510   392.9920   490.2370
Minority Interests
  0.0000   40.9000   37.6680   34.2520   32.3360
Total liabilities equity
  1,229.2000   1,194.8000   1,082.4520   1,092.7000   2,906.6450

 

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
  1,423.1000   1,292.1000   1,230.4330   1,034.6260   1,744.1040
Depreciation (total)
  64.6000   63.2000   11.2000   11.2000   125.6580
Operating Result
  32.9000   25.1000   30.5150   18.2310   136.2510
Interest Income
  -29.3000   -30.5000   24.5940   24.2230   -138.9520
Income Before Taxes
  3.1000   -4.9000   6.3280   -5.5860   12.6860
Income Taxes
  19.3000   -3.9000   5.1180   6.9430   91.9540
Minority Interests Profit
  0.0000   .4000   -1.2090   -1.9940   2.6680
Net Income
  -16.2000   -.6000   2.4190   -10.5350   107.3080

 

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
  -0.5000   -0.0200   0.0700   -0.3400   3.4800
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
  146.3000   105.5000   29.8580   103.8470   138.4680
Cash Flow from Investing Activities
  -70   -88.7000   -114.3850   -128.7420   -1,364.7550
Cash Flow from Financing
  53.4000   -62.2000   -24.4270   47.1310   1,280.1360
Decrease / Increase in Cash
  134.6000   -47.3000   -122.0540   16.2310   51.7000
Employees
  914   1,108   934   917   1,971