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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  1,557.1000   1,852.1000   1,902.8000   649.8460   638.7250
Intangible Assets
  127.6000   146.1000   133.5000   52.9350   59.3850
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   982.9460   987.6650
Inventories
  653.7000   701.5000   266.6000   232.4900   212.8820
Accounts Receivable
  732.2000   832.8000   620.3000   497.1240   333.4940
Cash and Cash Equivalents
  71.7000   253.2000   599.3000   53.2630   35.9730
Current Assets
  1,489.7000   1,826.1000   1,525.9000   826.6660   611.4730
Total Assets
  3,703.6000   4,440   4,131.3000   1,809.6120   1,599.1380

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  252.2000   279.9000   149.1000   108.9490   59.1160
Long-term debt
  1,142.5000   1,279.8000   972.7000   146.8350   128.5540
Liabilities to Banks
  1,176.9000   1,310.3000   973.2000   147.3000   129.1000
Provisions
  204.4000   266.7000   287.5000   139.2000   98.1000
Liabilities
  1,740.4000   1,974.2000   1,506   468.9550   343.4660
Share Capital
  .5480   .5850   .5920   .6100   .6170
Total Equity
  1,963.3000   2,465.8000   2,625.3000   1,340.6570   1,255.6720
Minority Interests
  1.1000   1.4000   1.9000   -   -
Total liabilities equity
  3,703.6000   4,440   4,131.3000   1,809.6120   1,599.1380

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  3,479.2000   4,413.1000   2,670.2000   1,819.6090   1,099.9770
Depreciation (total)
  -   -   -   124.7760   131.2570
Operating Result
  507.5000   683.8000   512.3000   310.2550   55.0060
Interest Income
  -55.8000   -67.3000   -73.5000   -16.6130   -5.8840
Income Before Taxes
  455.2000   626.7000   436.3000   196.3440   50.5680
Income Taxes
  131.6000   177   120   -69.1170   -22.1970
Minority Interests Profit
  -1   -1.2000   -1.5000   -   -
Net Income
  322.5000   448.6000   421.3000   179.0030   28.5970

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  6.3000   8.4700   7.5800   3.3300   0.5600
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  215.9000   637.5000   687.3000   438.0360   256.1210
Cash Flow from Investing Activities
  -489   -577   108.4000   -317.7030   -147.1960
Cash Flow from Financing
  257.9000   120.6000   -430.6000   -661.1160   -124.7220
Decrease / Increase in Cash
  -24.5000   181.7000   346.1000   -546.0430   -17.2900
Employees
  7,949   8,716   9,167   5,290   3,586