2024-04-22  10:10:00 PM Chg. +0.82 Volume Bid1:13:56 AM Ask1:13:56 AM Market Capitalization Dividend Y. P/E Ratio
64.57USD +1.29% 413,702
Turnover: 17.95 mill.
62.70Bid Size: 100 67.86Ask Size: 100 3.9 bill.USD 0.74% 30.89

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
  1,226.8000   1,452.3000   1,437.6000   1,559.3000   1,556.3780
Intangible Assets
  38.8000   30.2000   27.1000   23.1000   52.7530
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   1,988.7390
Inventories
  20.7000   22.3000   16.9000   18.1000   12
Accounts Receivable
  55.7000   95.4000   48.6000   55.3000   80.8070
Cash and Cash Equivalents
  66.6000   57.4000   40.2000   185.9000   230.2140
Current Assets
  276.2000   289.3000   273.9000   375.1000   472.8300
Total Assets
  2,094.1000   2,159.4000   2,121.6000   2,293   2,461.5690

 

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
  98   98   88.3000   92   48.3090
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   20.3000   0.0000   0.0000
Provisions
  65.5000   55   67.2000   32.7000   35.4000
Liabilities
  1,391.9000   1,414.3000   1,334.8000   1,209.2000   1,291.5620
Share Capital
  0.0000   .0500   .0460   .0490   .0500
Total Equity
  695.1000   732.7000   774.9000   990   1,170.0070
Minority Interests
  7.1000   12.4000   11.8000   93.9000   91.5820
Total liabilities equity
  2,094.1000   2,159.4000   2,121.6000   2,293   2,461.5690

 

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
  514.4000   533.2000   559.5000   594.6000   662.5910
Depreciation (total)
  -   -   -   -   105.9770
Operating Result
  -155.1000   97   143.5000   164.1000   201.8820
Interest Income
  -62.9000   -72.5000   -84.4000   -72.3000   -66.4180
Income Before Taxes
  -207   51.1000   85.8000   113.6000   141.0880
Income Taxes
  -3.5000   13.6000   27.6000   -15.3000   -31.8370
Minority Interests Profit
  -.4000   -.8000   -.8000   -3.8000   -7.5860
Net Income
  -206.4000   41.2000   54.2000   119.6000   93.9300

 

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
  -4.5400   0.9100   1.1900   2.4600   1.9000
Dividend per Share
  0.0800   0.0800   0.2100   0.2600   0.5200

 

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
  89.5000   86.8000   213.2000   190   159.2850
Cash Flow from Investing Activities
  -100.8000   -157.2000   -129.2000   -91   -158.5310
Cash Flow from Financing
  -21.9000   61.1000   -101.2000   46.6000   43.5410
Decrease / Increase in Cash
  -33.3000   -9.3000   -17.1000   145.7000   44.2950
Employees
  1,252   1,123   1,095   1,060   1,180