Adding LDK. The cash and assets are adjusted for the Hefei sale (excluded), since the company took impairments based on sale result already in Q4 report (thus sale should be roughly equity neutral in Q2 report despite the 80-90m loss on the sale).
I upped JASO's depreciation from 20m to 28m based on their recent 20-F. This improved their EBTDA and EBITDA ratio.