2024-11-07  10:10:00 PM Chg. -0.01 Volume Bid11:40:31 PM Ask11:40:31 PM Market Capitalization Dividend Y. P/E Ratio
8.94USD -0.11% 204,319
Turnover: 1.13 mill.
6.98Bid Size: 100 10.00Ask Size: 600 640.29 mill.USD - 24.16

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
  281.9000   416.8000   619.2050   1,005.4880   1,078.9580
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   718.1230   1,029.1300   1,089.2740
Inventories
  65   55.9000   56.5860   53.2370   22.9390
Accounts Receivable
  82.8000   80.6000   88.0740   92.6020   51.2990
Cash and Cash Equivalents
  98   143.8000   186.8110   127.3140   60.0170
Current Assets
  284.7000   353.8000   418.8820   332.6970   181.1460
Total Assets
  576.6000   1,083.1000   1,137.0050   1,361.8270   1,270.4200

 

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
  68.3000   61.8000   81.4560   108.0020   54.2460
Long-term debt
  -   -   446.6380   497.9540   406.4750
Liabilities to Banks
  9.3000   13.7000   12   9.1000   8.2000
Provisions
  21   66.7000   83.1000   52.2000   93.8000
Liabilities
  222.1000   671.4000   702.9570   940.2470   777.9070
Share Capital
  2.7000   2.7000   3.5061   3.5269   4.0664
Total Equity
  354.5000   411.7000   434.0480   421.5800   492.5130
Minority Interests
  -   -   -   -   -
Total liabilities equity
  576.6000   1,083.1000   1,137.0050   1,361.8270   1,270.4200

 

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
  759   679.3000   732.5100   711.7810   374.5850
Depreciation (total)
  -   -   35.6640   40.4960   -
Operating Result
  95.7000   105.3000   53.3620   -50.7520   -90.2230
Interest Income
  -4.2000   -14   21.5990   7.3810   30.9450
Income Before Taxes
  91.7000   90.1000   32.0440   -58.2570   -130.0890
Income Taxes
  33.6000   35.4000   12.4000   -23.5500   -41.9560
Minority Interests Profit
  -   -   -   -   -
Net Income
  58.6000   55   19.3340   -38.0380   64.7600

 

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
  2.6100   2.4300   0.6615   -1.2846   1.9538
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
  99.5000   54.1000   66.7440   31.6090   -22.1870
Cash Flow from Investing Activities
  -121.7000   -389.6000   -12.0230   -354.0030   153.2970
Cash Flow from Financing
  -4.5000   381.5000   -11.4930   263.0570   -193.5600
Decrease / Increase in Cash
  -26.9000   45.7000   43.0610   -59.4970   -67.1780
Employees
  1,881   1,885   1,949   1,928   610