2024-04-29  9:59:55 PM Chg. +0.11 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
91.91USD +0.12% 11,891
Turnover: 1.09 mill.
-Bid Size: - -Ask Size: - 3 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
  156.7000   159   137.4550   42.6950   36.9990
Intangible Assets
  47.1000   36.7000   33.1930   44.0470   46.7550
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   534.1840   509.8220   519.1190
Inventories
  -   -   -   -   -
Accounts Receivable
  169.2000   111.1000   99.3250   125.0100   166.0560
Cash and Cash Equivalents
  14.5000   17.3000   8.0320   27.5020   30.1970
Current Assets
  205.8000   205.3000   135.5580   175.2630   214.9100
Total Assets
  730.6000   726.4000   669.7420   685.0850   734.0290

 

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
  29.2000   20.1000   16.0560   25.6820   30.3580
Long-term debt
  66.9000   33   104.3720   95   87.8090
Liabilities to Banks
  102.7000   46.9000   116.4000   100   93
Provisions
  5.6000   -   2.4000   -   -
Liabilities
  276.4000   353.9000   271.9800   274.6490   272.8870
Share Capital
  .0300   .0300   .0350   .0350   .0350
Total Equity
  454.2000   372.5000   397.7620   410.4360   461.1420
Minority Interests
  1.9000   .3000   .5950   .8680   .9390
Total liabilities equity
  730.6000   726.4000   669.7420   685.0850   734.0290

 

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
  1,487.9000   1,249.3000   1,204.5540   1,280.5410   1,437.4540
Depreciation (total)
  39.9000   36.9000   28.3470   20.0360   -
Operating Result
  -112.2000   -155   24.0470   -9.1660   57.3400
Interest Income
  -12.1300   -4.3500   -8.1230   -10.7120   -5.0890
Income Before Taxes
  -118.7000   -153.5000   20.9760   -.3080   61.5660
Income Taxes
  -21.4000   -58.8000   -7.6710   -2.0040   -23.9350
Minority Interests Profit
  15   1.6000   -.3130   -.7090   -.3700
Net Income
  -83.6000   -96.2000   12.7760   -3.0210   37.2610

 

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
  -2.7900   -3.0800   0.3900   -0.0900   1.1200
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
  69.5000   102.3000   -65.5340   107.7850   62.2590
Cash Flow from Investing Activities
  -60   -46.5000   -14.3000   -67.4210   -52.0490
Cash Flow from Financing
  -43   -53   70.5630   -20.8940   -7.5150
Decrease / Increase in Cash
  -33.5000   2.8000   -9.2710   19.4700   2.6950
Employees
  15,200   14,300   13,200   16,100   16,000