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

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
  1,852.1000   1,902.8000   649.8460   638.7250   553.4020
Intangible Assets
  146.1000   133.5000   52.9350   59.3850   52.7460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   982.9460   987.6650   893.9210
Inventories
  701.5000   266.6000   232.4900   212.8820   175.4900
Accounts Receivable
  832.8000   620.3000   497.1240   333.4940   234.5130
Cash and Cash Equivalents
  253.2000   599.3000   53.2630   35.9730   68.8000
Current Assets
  1,826.1000   1,525.9000   826.6660   611.4730   489.9770
Total Assets
  4,440   4,131.3000   1,809.6120   1,599.1380   1,383.8980

 

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
  279.9000   149.1000   108.9490   59.1160   34.2070
Long-term debt
  1,279.8000   972.7000   146.8350   128.5540   45.3880
Liabilities to Banks
  1,310.3000   973.2000   147.3000   129.1000   45.9000
Provisions
  266.7000   287.5000   139.2000   98.1000   55.8000
Liabilities
  1,974.2000   1,506   468.9550   343.4660   179.5910
Share Capital
  .5850   .5920   .6100   .6170   .6230
Total Equity
  2,465.8000   2,625.3000   1,340.6570   1,255.6720   1,204.3070
Minority Interests
  1.4000   1.9000   -   -   -
Total liabilities equity
  4,440   4,131.3000   1,809.6120   1,599.1380   1,383.8980

 

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
  4,413.1000   2,670.2000   1,819.6090   1,099.9770   694.4440
Depreciation (total)
  -   -   124.7760   131.2570   118.7200
Operating Result
  683.8000   512.3000   310.2550   55.0060   -69.2830
Interest Income
  -67.3000   -73.5000   -16.6130   -5.8840   -4.9440
Income Before Taxes
  626.7000   436.3000   196.3440   50.5680   -73.3250
Income Taxes
  177   120   -69.1170   -22.1970   26.9390
Minority Interests Profit
  -1.2000   -1.5000   -   -   -
Net Income
  448.6000   421.3000   179.0030   28.5970   -46.3900

 

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
  8.4700   7.5800   3.3300   0.5600   -0.9200
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
  637.5000   687.3000   438.0360   256.1210   149.2570
Cash Flow from Investing Activities
  -577   108.4000   -317.7030   -147.1960   -29.2920
Cash Flow from Financing
  120.6000   -430.6000   -661.1160   -124.7220   -84.8750
Decrease / Increase in Cash
  181.7000   346.1000   -546.0430   -17.2900   32.8270
Employees
  8,716   9,167   5,290   3,586   2,821