2024-04-18  10:10:00 PM Chg. +0.81 Volume Bid1:57:11 AM Ask1:57:11 AM Market Capitalization Dividend Y. P/E Ratio
62.92USD +1.30% 663,371
Turnover: 27.32 mill.
62.50Bid Size: 100 63.18Ask Size: 100 3.8 bill.USD 0.76% 30.11

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
  1,437.6000   1,559.3000   1,556.3780   1,734.6910   1,959.5780
Intangible Assets
  27.1000   23.1000   52.7530   85.4200   199.8740
Long-Term Investments
  -   -   -   34.0840   71.9830
Fixed Assets
  -   -   1,988.7390   2,265.0160   2,648.2860
Inventories
  16.9000   18.1000   12   19.5510   45.0240
Accounts Receivable
  48.6000   55.3000   80.8070   110.4100   137.5810
Cash and Cash Equivalents
  40.2000   185.9000   230.2140   47.8180   98.8020
Current Assets
  273.9000   375.1000   472.8300   321.6460   473.0640
Total Assets
  2,121.6000   2,293   2,461.5690   2,586.6620   3,121.3500

 

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
  88.3000   92   48.3090   64.2890   56.2990
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  20.3000   0.0000   0.0000   51.5000   159
Provisions
  67.2000   32.7000   35.4000   -   61.3000
Liabilities
  1,334.8000   1,209.2000   1,291.5620   1,266.2030   1,676.2540
Share Capital
  .0460   .0490   .0500   .0510   .0510
Total Equity
  774.9000   990   1,170.0070   1,320.4590   1,445.0960
Minority Interests
  11.8000   93.9000   91.5820   84.3220   125.2590
Total liabilities equity
  2,121.6000   2,293   2,461.5690   2,586.6620   3,121.3500

 

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
  559.5000   594.6000   662.5910   692.8120   719.2670
Depreciation (total)
  -   -   105.9770   115.1460   132.2330
Operating Result
  143.5000   164.1000   201.8820   205.0180   185.1100
Interest Income
  -84.4000   -72.3000   -66.4180   -53.1540   -69.9500
Income Before Taxes
  85.8000   113.6000   141.0880   170.7300   137.1810
Income Taxes
  27.6000   -15.3000   -31.8370   1.4110   -34.7330
Minority Interests Profit
  -.8000   -3.8000   -7.5860   -14.6950   -12.1450
Net Income
  54.2000   119.6000   93.9300   155.4890   97.9660

 

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
  1.1900   2.4600   1.9000   3.1000   1.9300
Dividend per Share
  0.2100   0.2600   0.5200   0.4100   0.5300

 

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
  213.2000   190   159.2850   245.5750   145.8220
Cash Flow from Investing Activities
  -129.2000   -91   -158.5310   -368.1210   -342.4340
Cash Flow from Financing
  -101.2000   46.6000   43.5410   -59.8500   251.1310
Decrease / Increase in Cash
  -17.1000   145.7000   44.2950   -182.3960   53.8590
Employees
  1,095   1,060   1,180   1,303   1,346