2024-04-25  9:59:55 PM Chg. -0.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
41.03USD -0.87% 14,714
Turnover: 602,071.03
-Bid Size: - -Ask Size: - 3.26 bill.USD 4.39% 52.62

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
  65.7490   75.2850   72.8200   77.2290   272.1930
Intangible Assets
  -   -   -   -   17.8280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  941.7580   945.8590   764.0360   759.7720   2,063.6540
Inventories
  31.4900   35.1620   52.6220   50.1320   60.8050
Accounts Receivable
  9.9280   13.4200   17.2840   11.2400   21.4050
Cash and Cash Equivalents
  4.6440   7.8860   82.5840   120.4570   76.6390
Current Assets
  93.6630   70.7530   163.6450   193.3070   262.1980
Total Assets
  1,035.4210   1,016.6120   927.6810   953.0790   2,325.8520

 

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
  -   -   -   -   -
Long-term debt
  606.4730   598.8740   572.9560   559.0560   715.3910
Liabilities to Banks
  0.0000   30   0.0000   0.0000   0.0000
Provisions
  22.7000   23.9000   43.7000   55.2000   61
Liabilities
  810.3550   812.8760   771.4070   752.5370   1,011.0730
Share Capital
  40.6050   40.6810   40.5190   40.6120   67.5700
Total Equity
  225.0660   203.7360   156.2740   200.5420   1,314.7790
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,035.4210   1,016.6120   927.6810   953.0790   2,325.8520

 

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
  606.9500   575.3360   599.0990   678.5950   974.5790
Depreciation (total)
  26.7490   38.1050   -   -   -
Operating Result
  132.5060   58.9070   35.5540   145.5230   184.9540
Interest Income
  -22.9090   -32.7610   -28.9410   -27.0490   -35.2270
Income Before Taxes
  109.5970   26.1460   6.6130   118.4740   142.0790
Income Taxes
  -19.6870   5.5680   4.3250   -32.0210   -19.1990
Minority Interests Profit
  -   -   -   -   -
Net Income
  89.9100   31.7140   10.9380   86.4530   122.8800

 

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
  2.2100   0.7800   0.2700   2.1200   2.0300
Dividend per Share
  1.4250   1.5000   1.5000   1.5250   1.6000

 

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
  131.3720   74.0140   102.1170   162.6590   178.8940
Cash Flow from Investing Activities
  -382.6830   -14.2550   93.3510   -50.0200   -47.9090
Cash Flow from Financing
  250.3690   -56.5170   -120.8090   -74.7660   -172.0010
Decrease / Increase in Cash
  -.9420   3.2420   74.6590   37.8730   -41.0160
Employees
  887   927   953   963   1,471