2024-04-26  10:10:00 PM Chg. -1.01 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
4.31USD -18.98% 6.59 mill.
Turnover: 27.78 mill.
4.32Bid Size: 1,500 4.60Ask Size: 100 276.77 mill.USD - 21.55

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
  1,902.8000   649.8460   638.7250   553.4020   498.8900
Intangible Assets
  133.5000   52.9350   59.3850   52.7460   50.2650
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   982.9460   987.6650   893.9210   845.5740
Inventories
  266.6000   232.4900   212.8820   175.4900   168.2850
Accounts Receivable
  620.3000   497.1240   333.4940   234.5130   216.1390
Cash and Cash Equivalents
  599.3000   53.2630   35.9730   68.8000   53.4590
Current Assets
  1,525.9000   826.6660   611.4730   489.9770   455.9370
Total Assets
  4,131.3000   1,809.6120   1,599.1380   1,383.8980   1,301.5110

 

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
  149.1000   108.9490   59.1160   34.2070   49.0890
Long-term debt
  972.7000   146.8350   128.5540   45.3880   4.8700
Liabilities to Banks
  973.2000   147.3000   129.1000   45.9000   5.3000
Provisions
  287.5000   139.2000   98.1000   55.8000   72.2000
Liabilities
  1,506   468.9550   343.4660   179.5910   168.7980
Share Capital
  .5920   .6100   .6170   .6230   .6270
Total Equity
  2,625.3000   1,340.6570   1,255.6720   1,204.3070   1,132.7130
Minority Interests
  1.9000   -   -   -   -
Total liabilities equity
  4,131.3000   1,809.6120   1,599.1380   1,383.8980   1,301.5110

 

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
  2,670.2000   1,819.6090   1,099.9770   694.4440   670.6270
Depreciation (total)
  -   124.7760   131.2570   118.7200   107.6670
Operating Result
  512.3000   310.2550   55.0060   -69.2830   -73.8720
Interest Income
  -73.5000   -16.6130   -5.8840   -4.9440   -4.3150
Income Before Taxes
  436.3000   196.3440   50.5680   -73.3250   -77.4120
Income Taxes
  120   -69.1170   -22.1970   26.9390   -7.4380
Minority Interests Profit
  -1.5000   -   -   -   -
Net Income
  421.3000   179.0030   28.5970   -46.3900   -84.8500

 

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
  7.5800   3.3300   0.5600   -0.9200   -1.6900
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
  687.3000   438.0360   256.1210   149.2570   95.3820
Cash Flow from Investing Activities
  108.4000   -317.7030   -147.1960   -29.2920   -47.6150
Cash Flow from Financing
  -430.6000   -661.1160   -124.7220   -84.8750   -65.0600
Decrease / Increase in Cash
  346.1000   -546.0430   -17.2900   32.8270   -15.3410
Employees
  9,167   5,290   3,586   2,821   3,077