2023-07-31  9:59:52 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
1.03USD - 122,550
Turnover: 124,444.33
-Bid Size: - -Ask Size: - 211.42 mill.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
  2.5000   1.5000   1.4050   .9180   .4490
Intangible Assets
  202.3000   231.4000   230.1000   190.3350   164.2340
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   267.5640   229.8960   212.1180
Inventories
  14.5000   13.5000   9.2000   4.1760   8.7150
Accounts Receivable
  92.2000   49.5000   70.7580   30.3840   39.7820
Cash and Cash Equivalents
  139.7000   156.3000   129.9420   139.7410   158.2220
Current Assets
  264.9000   235.2000   222.4690   191.3240   216.6500
Total Assets
  506.3000   499.2000   490.0330   421.2200   428.7680

 

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
  95.3000   79.8000   8.9940   26.6840   30.4880
Long-term debt
  75   -   96.2980   101.5480   97.0430
Liabilities to Banks
  75   0.0000   0.0000   0.0000   0.0000
Provisions
  2.9000   7.2000   6.6000   6.8000   6.7000
Liabilities
  221.4000   217.5000   235.4790   208.3630   192.7420
Share Capital
  .0600   .0640   .0660   .0680   .0800
Total Equity
  284.8000   281.6000   254.5540   212.8570   236.0260
Minority Interests
  -   -   -   -   -
Total liabilities equity
  506.3000   499.2000   490.0330   421.2200   428.7680

 

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
  267.7000   155.9000   186.8300   162.5560   146.4440
Depreciation (total)
  6.7000   20.1000   25.3520   31.8690   26.4920
Operating Result
  79.8000   -38.8000   -31.5690   -40.7320   -61.6280
Interest Income
  -   -2.2000   -8.5840   -9.0740   -9.4350
Income Before Taxes
  79   -36.6000   -43.5330   -50.3790   -70.8250
Income Taxes
  -15.6000   25.5000   -2.1860   -.4060   2.3130
Minority Interests Profit
  -   -   -   -   -
Net Income
  95.5000   -62.1000   -45.7190   -50.7850   -68.5120

 

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
  1.6100   -1.0200   -0.7100   -0.7800   -0.9400
Dividend per Share
  0.1500   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
  72   -2.1000   -3.6270   6.7440   -40.4590
Cash Flow from Investing Activities
  -114.7000   -14.3000   -21.8410   2.8380   -.6790
Cash Flow from Financing
  61   35.3000   .8120   1.4710   59.6440
Decrease / Increase in Cash
  18.5000   16.6000   -26.3640   9.7990   18.4810
Employees
  193   226   241   212   227