11/8/2024  9:59:56 PM Chg. -0.71 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
30.97USD -2.24% 47,485
Turnover: 1.48 mill.
-Bid Size: - -Ask Size: - 4.62 bill.USD 4.32% 26.49

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
  6.7420   14.0340   23.3780   22.7510   22.2510
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,213.5780   -   2,674.9540   2,572.8130   2,735.0210
Inventories
  15.3510   21.3790   24.1410   15.7030   14.5180
Accounts Receivable
  20.2220   20.6640   27.6930   26.1510   27.1270
Cash and Cash Equivalents
  51.7770   85.9090   112.6530   148.3740   68.7350
Current Assets
  105.6850   164.8040   183.5270   207.8530   125.9750
Total Assets
  2,319.2630   2,685.7600   2,858.4810   2,780.6660   2,860.9960

 

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
  21.4790   22.3370   25.1480   18.0190   18.1600
Long-term debt
  833.8790   1,030.2050   1,022.0040   972.5670   973.1290
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  957.5230   1,189.0080   1,165.5410   1,126.1160   1,323.3540
Share Capital
  708.8270   709.8670   872.2280   884.2630   888.1770
Total Equity
  1,361.7400   1,496.7520   1,692.9400   1,654.5500   1,537.6420
Minority Interests
  73.6560   85.1420   99.9170   97.6770   97.6610
Total liabilities equity
  2,319.2630   2,685.7600   2,858.4810   2,780.6660   2,860.9960

 

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
  544.8740   788.2780   819.5960   816.1380   711.5560
Depreciation (total)
  113.7080   -   -   -   -
Operating Result
  77.7840   255.7770   215.4910   170.0680   107.0270
Interest Income
  -31.6990   -32.2450   -34.0710   -32.0660   -31.7160
Income Before Taxes
  77.7840   222.8340   183.2600   142.5660   80.6180
Income Taxes
  .8590   -5.0640   -21.6810   -25.2360   -12.9400
Minority Interests Profit
  -2.2240   5.7980   12.7370   -15.1140   -8.5730
Net Income
  46.1650   211.9720   148.8420   102.2160   59.1050

 

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
  0.3700   1.7300   1.1700   0.7900   0.4600
Dividend per Share
  1.0000   1.0000   1.0000   1.0600   1.0800

 

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
  177.1640   203.8010   256.2840   310.0960   214.2530
Cash Flow from Investing Activities
  -166.3090   -283.1550   -223.2480   -132.8550   -219.3900
Cash Flow from Financing
  -116.4630   114.4230   -6.8720   -193.7140   -79.6490
Decrease / Increase in Cash
  -109.7810   34.1320   26.7440   -15.9020   -86.4860
Employees
  325   315   334   349   353