2024-11-08  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

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  2,280.3000   2,910.2000   6.7060   6.7420   14.0340
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   2,238.7520   2,213.5780   -
Inventories
  128   138.8000   9.0420   15.3510   21.3790
Accounts Receivable
  100.4000   95   24.0180   20.2220   20.6640
Cash and Cash Equivalents
  280.6000   199.6000   161.5580   51.7770   85.9090
Current Assets
  566.3000   519.2000   214.3630   105.6850   164.8040
Total Assets
  3,123   3,685.5000   2,453.1150   2,319.2630   2,685.7600

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  70.4000   69.3000   20.2110   21.4790   22.3370
Long-term debt
  -   -   621.8490   833.8790   1,030.2050
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,685   1,930.3000   877.9640   957.5230   1,189.0080
Share Capital
  670.7000   692.1000   702.5980   708.8270   709.8670
Total Equity
  1,438   1,755.2000   1,575.1510   1,361.7400   1,496.7520
Minority Interests
  0.0000   94.1000   86.6810   73.6560   85.1420
Total liabilities equity
  3,123   3,685.5000   2,453.1150   2,319.2630   2,685.7600

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  1,571   1,707.8000   603.5210   544.8740   788.2780
Depreciation (total)
  -   -   119.9800   113.7080   -
Operating Result
  410.9000   406.2000   98.2890   77.7840   255.7770
Interest Income
  -45   -43.8000   -44.2480   -31.6990   -32.2450
Income Before Taxes
  367.1000   381.4000   98.2890   77.7840   222.8340
Income Taxes
  88.4000   49.7000   9.6010   .8590   -5.0640
Minority Interests Profit
  0.0000   -1.9000   -1.4910   -2.2240   5.7980
Net Income
  278.7000   371.9000   99.3370   46.1650   211.9720

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.2700   2.9600   0.7800   0.3700   1.7300
Dividend per Share
  1.6800   1.8600   2.0300   1.0000   1.0000

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  445.9000   545.2000   316.5470   177.1640   203.8010
Cash Flow from Investing Activities
  -472.9000   -468.9000   -192.8070   -166.3090   -283.1550
Cash Flow from Financing
  229   -157.1000   -161.4490   -116.4630   114.4230
Decrease / Increase in Cash
  202   -81   -38.0860   -109.7810   34.1320
Employees
  1,900   1,600   320   325   315