-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -USD - -

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
  430.7000   396.3000   368.9000   748.6230   379.2050
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   812.3750   394.4840
Inventories
  -   -   -   2.1660   .5400
Accounts Receivable
  44   29.7000   26.3000   25.3090   20.5040
Cash and Cash Equivalents
  150   130   101.5000   -   -
Current Assets
  204.9000   175.2000   144.2000   31.0400   22.2720
Total Assets
  636.9000   624.7000   576.5000   843.4150   416.7560

 

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
  11.9000   3.1000   4.9000   -   -
Long-term debt
  -   -   -   63.3590   115.4460
Liabilities to Banks
  -   -   -   -   -
Provisions
  133.2000   124.8000   120.8000   143.1000   24.7000
Liabilities
  210.3000   160.3000   157.3000   275.9490   178.9130
Share Capital
  .8000   .8050   .8050   .9630   .9740
Total Equity
  426.6000   464.3000   419.2000   567.4660   237.8430
Minority Interests
  -   -   -   -   -
Total liabilities equity
  636.9000   624.7000   576.5000   843.4150   416.7560

 

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
  203.8000   179.3000   127.2000   276.4580   116.5050
Depreciation (total)
  55.2000   49.1000   41.1000   156.1170   133.3800
Operating Result
  98.7000   94.3000   -26.7000   -   -
Interest Income
  -   -   -   2.6580   3.1640
Income Before Taxes
  98.2000   93.5000   -15.8000   -37.7840   -410.2740
Income Taxes
  34.8000   34.3000   -6.1000   15.9100   75.2260
Minority Interests Profit
  -   -   -   -   -
Net Income
  65   58.4000   -9.7000   -21.8740   -335.0480

 

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
  4.1500   3.7900   -0.6400   -1.1500   -17.6700
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
  140.6000   73.6000   95.7000   209.9600   24.9550
Cash Flow from Investing Activities
  -33.3000   -73.4000   -88.7000   -175.0570   -76.8060
Cash Flow from Financing
  -9.8000   -20.2000   -35.5000   -34.9030   51.8510
Decrease / Increase in Cash
  97.5000   -20   -28.5000   -79.4870   -
Employees
  8   10   10   92   73