5/31/2024  10:10:00 PM Chg. +0.44 Volume Bid11:46:08 PM Ask11:46:08 PM Market Capitalization Dividend Y. P/E Ratio
35.91USD +1.24% 183,506
Turnover: 4.87 mill.
34.68Bid Size: 100 38.76Ask Size: 100 1.02 bill.USD - -

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
  787.8000   803.7000   863.1260   2,157.1010   2,283.2520
Intangible Assets
  0.0000   0.0000   -   1.1580   1.1370
Long-Term Investments
  -   -   31.7530   216.3760   194.9520
Fixed Assets
  -   -   909.3290   2,592.8690   2,678.7660
Inventories
  26.7000   26.9000   26.8690   147.1690   142.5030
Accounts Receivable
  48.5000   38.1000   33.3900   250.6100   243.4250
Cash and Cash Equivalents
  11.5000   31.3000   40.8670   104.1460   104.3100
Current Assets
  96.8000   105.2000   107.8450   637.8510   593.0960
Total Assets
  937.6000   958.6000   1,017.1740   3,230.7200   3,271.8620

 

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
  0.0000   0.0000   15.1200   84.1930   96.9660
Long-term debt
  -   -   282.1180   845.6920   1,078.1730
Liabilities to Banks
  -   -   -   -   -
Provisions
  203.5000   209.6000   217   229.8000   225.5000
Liabilities
  518   522.5000   556.8100   1,611.9340   1,761.9700
Share Capital
  .2000   .2000   -   -   -
Total Equity
  419.5000   436.1000   460.3640   1,618.7860   1,509.8920
Minority Interests
  .2000   -.2000   -.2900   7.2560   10.6840
Total liabilities equity
  937.6000   958.6000   1,017.1740   3,230.7200   3,271.8620

 

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
  272.9000   299   331.2220   1,858.6690   1,715.5130
Depreciation (total)
  96.1000   96.3000   46.3120   114.2930   136.8120
Operating Result
  32.1000   46.2000   42.6510   145.8740   -40.8450
Interest Income
  -9.7000   -17.5000   -14.2380   29.3540   34.1280
Income Before Taxes
  20.6000   29.1000   22.6310   111.4730   -79.2310
Income Taxes
  -51.2000   4.6000   8.2850   -22.7660   2.0820
Minority Interests Profit
  .0400   .4000   .0960   -4.4070   4.7070
Net Income
  7.8000   18.7000   17.1170   84.3000   -73.9400

 

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
  -0.0300   0.8800   2.5200   2.4000   -2.1200
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  13.9000   64.4000   78.2860   253.2260   116.0260
Cash Flow from Investing Activities
  -114.8000   -43.5000   -93.8720   -203.0930   -316.7500
Cash Flow from Financing
  32.6000   -1.5000   26.1270   -128.2970   191.6140
Decrease / Increase in Cash
  -67.6000   19.8000   9.5320   -100.1950   .1640
Employees
  837   875   777   938   846