-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - -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
  396.3000   368.9000   748.6230   379.2050   340.3820
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   812.3750   394.4840   357.4600
Inventories
  -   -   2.1660   .5400   .5400
Accounts Receivable
  29.7000   26.3000   25.3090   20.5040   16.7270
Cash and Cash Equivalents
  130   101.5000   -   -   -
Current Assets
  175.2000   144.2000   31.0400   22.2720   19.0540
Total Assets
  624.7000   576.5000   843.4150   416.7560   376.5140

 

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
  3.1000   4.9000   -   -   -
Long-term debt
  -   -   63.3590   115.4460   54.3540
Liabilities to Banks
  -   -   -   -   -
Provisions
  124.8000   120.8000   143.1000   24.7000   38.5000
Liabilities
  160.3000   157.3000   275.9490   178.9130   140.1090
Share Capital
  .8050   .8050   .9630   .9740   1.2110
Total Equity
  464.3000   419.2000   567.4660   237.8430   236.4050
Minority Interests
  -   -   -   -   -
Total liabilities equity
  624.7000   576.5000   843.4150   416.7560   376.5140

 

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
  179.3000   127.2000   276.4580   116.5050   78.1830
Depreciation (total)
  49.1000   41.1000   156.1170   133.3800   63.3230
Operating Result
  94.3000   -26.7000   -   -   -
Interest Income
  -   -   2.6580   3.1640   3.8020
Income Before Taxes
  93.5000   -15.8000   -37.7840   -410.2740   -57.6870
Income Taxes
  34.3000   -6.1000   15.9100   75.2260   .3420
Minority Interests Profit
  -   -   -   -   -
Net Income
  58.4000   -9.7000   -21.8740   -335.0480   -58.0290

 

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
  3.7900   -0.6400   -1.1500   -17.6700   -2.7100
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
  73.6000   95.7000   209.9600   24.9550   32.0110
Cash Flow from Investing Activities
  -73.4000   -88.7000   -175.0570   -76.8060   -19.7980
Cash Flow from Financing
  -20.2000   -35.5000   -34.9030   51.8510   -12.2130
Decrease / Increase in Cash
  -20   -28.5000   -79.4870   -   -
Employees
  10   10   92   73   67