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

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  2,910.2000   6.7060   6.7420   14.0340   23.3780
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,238.7520   2,213.5780   -   2,674.9540
Inventories
  138.8000   9.0420   15.3510   21.3790   24.1410
Accounts Receivable
  95   24.0180   20.2220   20.6640   27.6930
Cash and Cash Equivalents
  199.6000   161.5580   51.7770   85.9090   112.6530
Current Assets
  519.2000   214.3630   105.6850   164.8040   183.5270
Total Assets
  3,685.5000   2,453.1150   2,319.2630   2,685.7600   2,858.4810

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  69.3000   20.2110   21.4790   22.3370   25.1480
Long-term debt
  -   621.8490   833.8790   1,030.2050   1,022.0040
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,930.3000   877.9640   957.5230   1,189.0080   1,165.5410
Share Capital
  692.1000   702.5980   708.8270   709.8670   872.2280
Total Equity
  1,755.2000   1,575.1510   1,361.7400   1,496.7520   1,692.9400
Minority Interests
  94.1000   86.6810   73.6560   85.1420   99.9170
Total liabilities equity
  3,685.5000   2,453.1150   2,319.2630   2,685.7600   2,858.4810

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,707.8000   603.5210   544.8740   788.2780   819.5960
Depreciation (total)
  -   119.9800   113.7080   -   -
Operating Result
  406.2000   98.2890   77.7840   255.7770   215.4910
Interest Income
  -43.8000   -44.2480   -31.6990   -32.2450   -34.0710
Income Before Taxes
  381.4000   98.2890   77.7840   222.8340   183.2600
Income Taxes
  49.7000   9.6010   .8590   -5.0640   -21.6810
Minority Interests Profit
  -1.9000   -1.4910   -2.2240   5.7980   12.7370
Net Income
  371.9000   99.3370   46.1650   211.9720   148.8420

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.9600   0.7800   0.3700   1.7300   1.1700
Dividend per Share
  1.8600   2.0300   1.0000   1.0000   1.0000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  545.2000   316.5470   177.1640   203.8010   256.2840
Cash Flow from Investing Activities
  -468.9000   -192.8070   -166.3090   -283.1550   -223.2480
Cash Flow from Financing
  -157.1000   -161.4490   -116.4630   114.4230   -6.8720
Decrease / Increase in Cash
  -81   -38.0860   -109.7810   34.1320   26.7440
Employees
  1,600   320   325   315   334