2024-04-29  9:42:20 PM Chg. -0.4350 Volume Bid9:42:24 PM Ask9:42:24 PM Market Capitalization Dividend Y. P/E Ratio
124.1450USD -0.35% 181,269
Turnover: 11.53 mill.
124.1100Bid Size: 100 124.1800Ask Size: 400 8.16 bill.USD 1.23% 34.12

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
  2,120.3000   2,109.0670   2,083.6080   2,848.0870   2,892.2560
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   9.6080   6.2730   -   -
Fixed Assets
  -   2,155.5670   2,134.6820   2,901.7830   2,950.4580
Inventories
  -   -   -   9.4890   7.8830
Accounts Receivable
  -   46.6540   37.6810   17.9900   23.4610
Cash and Cash Equivalents
  664   659.5360   742.8490   116.6330   85.8470
Current Assets
  744.5000   735.9770   790.7500   164.7690   140.1820
Total Assets
  2,905.3000   2,891.5440   2,925.4320   3,066.5520   3,090.6400

 

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
  2.8000   3.8970   4.9110   4.1140   3.9080
Long-term debt
  -   311.8600   322.1100   600.6850   586.1700
Liabilities to Banks
  -   -   -   -   -
Provisions
  189.8000   172.1000   146.8000   133.9000   126.9000
Liabilities
  534.7000   518.9870   509.5050   780.6670   770.3760
Share Capital
  .6420   -   -   -   -
Total Equity
  2,370.6000   2,372.5570   2,415.9270   2,285.8850   2,320.2640
Minority Interests
  21.7000   17.8320   62.8050   56.8690   44.8870
Total liabilities equity
  2,905.3000   2,891.5440   2,925.4320   3,066.5520   3,090.6400

 

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
  289.2000   237.1620   278.0190   359.7900   440.8140
Depreciation (total)
  85   91.3420   93.4860   141.1080   159.6360
Operating Result
  171.5000   108.7200   87.2350   4.8160   145.9420
Interest Income
  -22.2000   -21.2940   -24.8080   -28.9140   -27.0760
Income Before Taxes
  137.2000   82.9270   62.2440   -21.7580   118.8660
Income Taxes
  63.8000   -19.4550   -9.5660   -60.6800   -26.4410
Minority Interests Profit
  -4.3000   -.8310   -.7130   5.2890   9.1050
Net Income
  69.2000   62.6410   51.9650   -77.1490   101.5300

 

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
  1.0900   0.9600   0.8000   -1.1800   1.5500
Dividend per Share
  0.7500   -   -   -   -

 

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
  172.6000   147.2020   192.0990   169.8590   265.8780
Cash Flow from Investing Activities
  -309.4000   -84.8010   -51.2020   -1,009.5130   -200.1160
Cash Flow from Financing
  425.4000   -66.9000   -57.5840   213.4380   -96.5480
Decrease / Increase in Cash
  288.6000   -4.4990   83.3130   -626.2160   -30.7860
Employees
  21   20   20   21   23