07/11/2024  22:10:00 Chg. -0.14 Volume Bid00:16:10 Ask00:16:10 Market Capitalization Dividend Y. P/E Ratio
24.41USD -0.57% 5.18 mill.
Turnover: 102.38 mill.
24.41Bid Size: 700 24.68Ask Size: 700 17.98 bill.USD 4.79% 11.41

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
  4,546.2000   4,925.7110   4,976.8790   4,250.1250   3,072.2040
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   68.0290   103.5170   129.5240   86.0770
Fixed Assets
  -   5,024.2690   5,117.1130   4,406.6880   3,962.3870
Inventories
  17.5000   14.0260   17.0490   13.3040   8.0060
Accounts Receivable
  222.5000   239.0090   120.2290   191.0450   216.0040
Cash and Cash Equivalents
  23.4000   20.9540   .5140   498.5420   480.0470
Current Assets
  378.9000   413.4470   144.7860   715.8810   764.9570
Total Assets
  4,981.1000   5,437.7160   5,261.8990   5,122.5690   4,727.3440

 

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
  288.8000   400.0760   160.4070   168.4110   238.0450
Long-term debt
  -   1,752   2,005   1,520.5300   1,217.8910
Liabilities to Banks
  0.0000   0.0000   0.0000   40.3000   30.6000
Provisions
  1,141.5000   942.9000   832.1000   600.9000   254.4000
Liabilities
  2,776.5000   3,294.9830   3,252.7110   2,554.9020   2,203.4390
Share Capital
  -   42.2920   42.3770   47.5040   47.5550
Total Equity
  2,204.6000   2,142.7330   2,009.1880   2,567.6670   2,523.9050
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,981.1000   5,437.7160   5,261.8990   5,122.5690   4,727.3440

 

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
  1,746.3000   2,173.0110   1,357.1500   1,155.6770   1,764.2190
Depreciation (total)
  651.1000   632.7600   622.2110   590.1280   568.8170
Operating Result
  550.5000   106.1860   -90.3620   -566.5540   -151.2600
Interest Income
  -64.9000   73.7850   96.9110   88.3360   82.1300
Income Before Taxes
  485.5000   32.4010   -187.2730   -659.5990   -228.4350
Income Taxes
  205.8000   -72.0670   -73.3820   -242.4750   -328.8280
Minority Interests Profit
  -   -   -   -   -
Net Income
  279.8000   104.4680   -113.8910   -417.1240   100.3930

 

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
  0.6700   0.2500   -0.2800   -0.9100   0.2200
Dividend per Share
  0.0600   0.0800   0.0800   0.0800   0.1700

 

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
  1,024.5000   1,236.4350   740.7370   392.3770   898.1600
Cash Flow from Investing Activities
  -918.2000   -1,664.8400   -993.3340   -353.2180   -706.1530
Cash Flow from Financing
  -113.7000   425.9590   232.1570   458.8690   -210.5020
Decrease / Increase in Cash
  -7.3000   -2.4460   -20.4400   498.0280   -18.4950
Employees
  684   691   624   576   468