2024-04-18  10:10:00 PM Chg. +0.81 Volume Bid10:09:50 AM Ask10:09:50 AM Market Capitalization Dividend Y. P/E Ratio
62.92USD +1.30% 663,371
Turnover: 27.32 mill.
25.30Bid Size: 100 100.04Ask Size: 100 3.8 bill.USD 0.76% 30.11

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
  1,452.3000   1,437.6000   1,559.3000   1,556.3780   1,734.6910
Intangible Assets
  30.2000   27.1000   23.1000   52.7530   85.4200
Long-Term Investments
  -   -   -   -   34.0840
Fixed Assets
  -   -   -   1,988.7390   2,265.0160
Inventories
  22.3000   16.9000   18.1000   12   19.5510
Accounts Receivable
  95.4000   48.6000   55.3000   80.8070   110.4100
Cash and Cash Equivalents
  57.4000   40.2000   185.9000   230.2140   47.8180
Current Assets
  289.3000   273.9000   375.1000   472.8300   321.6460
Total Assets
  2,159.4000   2,121.6000   2,293   2,461.5690   2,586.6620

 

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
  98   88.3000   92   48.3090   64.2890
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   20.3000   0.0000   0.0000   51.5000
Provisions
  55   67.2000   32.7000   35.4000   -
Liabilities
  1,414.3000   1,334.8000   1,209.2000   1,291.5620   1,266.2030
Share Capital
  .0500   .0460   .0490   .0500   .0510
Total Equity
  732.7000   774.9000   990   1,170.0070   1,320.4590
Minority Interests
  12.4000   11.8000   93.9000   91.5820   84.3220
Total liabilities equity
  2,159.4000   2,121.6000   2,293   2,461.5690   2,586.6620

 

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
  533.2000   559.5000   594.6000   662.5910   692.8120
Depreciation (total)
  -   -   -   105.9770   115.1460
Operating Result
  97   143.5000   164.1000   201.8820   205.0180
Interest Income
  -72.5000   -84.4000   -72.3000   -66.4180   -53.1540
Income Before Taxes
  51.1000   85.8000   113.6000   141.0880   170.7300
Income Taxes
  13.6000   27.6000   -15.3000   -31.8370   1.4110
Minority Interests Profit
  -.8000   -.8000   -3.8000   -7.5860   -14.6950
Net Income
  41.2000   54.2000   119.6000   93.9300   155.4890

 

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
  0.9100   1.1900   2.4600   1.9000   3.1000
Dividend per Share
  0.0800   0.2100   0.2600   0.5200   0.4100

 

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
  86.8000   213.2000   190   159.2850   245.5750
Cash Flow from Investing Activities
  -157.2000   -129.2000   -91   -158.5310   -368.1210
Cash Flow from Financing
  61.1000   -101.2000   46.6000   43.5410   -59.8500
Decrease / Increase in Cash
  -9.3000   -17.1000   145.7000   44.2950   -182.3960
Employees
  1,123   1,095   1,060   1,180   1,303