2024-11-12  8:26:32 PM Chg. -3.92 Volume Bid8:27:03 PM Ask8:27:03 PM Market Capitalization Dividend Y. P/E Ratio
79.92USD -4.68% 339,725
Turnover: 17.28 mill.
79.91Bid Size: 300 79.95Ask Size: 100 4.83 bill.USD 0.60% 38.25

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,559.3000   1,556.3780   1,734.6910   1,959.5780   2,347.9700
Intangible Assets
  23.1000   52.7530   85.4200   199.8740   186.2200
Long-Term Investments
  -   -   34.0840   71.9830   81.1400
Fixed Assets
  -   1,988.7390   2,265.0160   2,648.2860   2,834.8300
Inventories
  18.1000   12   19.5510   45.0240   34.9490
Accounts Receivable
  55.3000   80.8070   110.4100   137.5810   154.5250
Cash and Cash Equivalents
  185.9000   230.2140   47.8180   98.8020   71.1730
Current Assets
  375.1000   472.8300   321.6460   473.0640   415.6640
Total Assets
  2,293   2,461.5690   2,586.6620   3,121.3500   3,250.4940

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  92   48.3090   64.2890   56.2990   73.2710
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   51.5000   159   90.6000
Provisions
  32.7000   35.4000   -   61.3000   97.1000
Liabilities
  1,209.2000   1,291.5620   1,266.2030   1,676.2540   1,735.0940
Share Capital
  .0490   .0500   .0510   .0510   .0510
Total Equity
  990   1,170.0070   1,320.4590   1,445.0960   1,515.4000
Minority Interests
  93.9000   91.5820   84.3220   125.2590   122.9900
Total liabilities equity
  2,293   2,461.5690   2,586.6620   3,121.3500   3,250.4940

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  594.6000   662.5910   692.8120   719.2670   746.0440
Depreciation (total)
  -   105.9770   115.1460   132.2330   148.7610
Operating Result
  164.1000   201.8820   205.0180   185.1100   193.7960
Interest Income
  -72.3000   -66.4180   -53.1540   -69.9500   -78.8690
Income Before Taxes
  113.6000   141.0880   170.7300   137.1810   137.3030
Income Taxes
  -15.3000   -31.8370   1.4110   -34.7330   -45.6130
Minority Interests Profit
  -3.8000   -7.5860   -14.6950   -12.1450   -5.4480
Net Income
  119.6000   93.9300   155.4890   97.9660   88.0950

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  2.4600   1.9000   3.1000   1.9300   1.7300
Dividend per Share
  0.2600   0.5200   0.4100   0.5300   0.4400

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  190   159.2850   245.5750   145.8220   236.4930
Cash Flow from Investing Activities
  -91   -158.5310   -368.1210   -342.4340   -254.5380
Cash Flow from Financing
  46.6000   43.5410   -59.8500   251.1310   -5.7650
Decrease / Increase in Cash
  145.7000   44.2950   -182.3960   53.8590   -24.3850
Employees
  1,060   1,180   1,303   1,346   1,408