11/15/2024  10:00:00 PM Chg. +0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
29.98USD +0.87% 41,223
Turnover: 1.23 mill.
-Bid Size: - -Ask Size: - 4.47 bill.USD 4.47% 25.62

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  6.7060   6.7420   14.0340   23.3780   22.7510
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,238.7520   2,213.5780   -   2,674.9540   2,572.8130
Inventories
  9.0420   15.3510   21.3790   24.1410   15.7030
Accounts Receivable
  24.0180   20.2220   20.6640   27.6930   26.1510
Cash and Cash Equivalents
  161.5580   51.7770   85.9090   112.6530   148.3740
Current Assets
  214.3630   105.6850   164.8040   183.5270   207.8530
Total Assets
  2,453.1150   2,319.2630   2,685.7600   2,858.4810   2,780.6660

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  20.2110   21.4790   22.3370   25.1480   18.0190
Long-term debt
  621.8490   833.8790   1,030.2050   1,022.0040   972.5670
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  877.9640   957.5230   1,189.0080   1,165.5410   1,126.1160
Share Capital
  702.5980   708.8270   709.8670   872.2280   884.2630
Total Equity
  1,575.1510   1,361.7400   1,496.7520   1,692.9400   1,654.5500
Minority Interests
  86.6810   73.6560   85.1420   99.9170   97.6770
Total liabilities equity
  2,453.1150   2,319.2630   2,685.7600   2,858.4810   2,780.6660

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  603.5210   544.8740   788.2780   819.5960   816.1380
Depreciation (total)
  119.9800   113.7080   -   -   -
Operating Result
  98.2890   77.7840   255.7770   215.4910   170.0680
Interest Income
  -44.2480   -31.6990   -32.2450   -34.0710   -32.0660
Income Before Taxes
  98.2890   77.7840   222.8340   183.2600   142.5660
Income Taxes
  9.6010   .8590   -5.0640   -21.6810   -25.2360
Minority Interests Profit
  -1.4910   -2.2240   5.7980   12.7370   -15.1140
Net Income
  99.3370   46.1650   211.9720   148.8420   102.2160

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  0.7800   0.3700   1.7300   1.1700   0.7900
Dividend per Share
  2.0300   1.0000   1.0000   1.0000   1.0600

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  316.5470   177.1640   203.8010   256.2840   310.0960
Cash Flow from Investing Activities
  -192.8070   -166.3090   -283.1550   -223.2480   -132.8550
Cash Flow from Financing
  -161.4490   -116.4630   114.4230   -6.8720   -193.7140
Decrease / Increase in Cash
  -38.0860   -109.7810   34.1320   26.7440   -15.9020
Employees
  320   325   315   334   349