2024-12-20  10:10:00 PM Chg. +0.0100 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
23.6800USD +0.04% 18.27 mill.
Turnover: 309.79 mill.
23.4900Bid Size: 100 23.9300Ask Size: 100 17.44 bill.USD 4.94% 11.07

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
  4,925.7110   4,976.8790   4,250.1250   3,072.2040   3,463.6060
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  68.0290   103.5170   129.5240   86.0770   163.1810
Fixed Assets
  5,024.2690   5,117.1130   4,406.6880   3,962.3870   3,654.2840
Inventories
  14.0260   17.0490   13.3040   8.0060   11.0760
Accounts Receivable
  239.0090   120.2290   191.0450   216.0040   362.4030
Cash and Cash Equivalents
  20.9540   .5140   498.5420   480.0470   2.2870
Current Assets
  413.4470   144.7860   715.8810   764.9570   544.5450
Total Assets
  5,437.7160   5,261.8990   5,122.5690   4,727.3440   4,198.8290

 

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
  400.0760   160.4070   168.4110   238.0450   241.9390
Long-term debt
  1,752   2,005   1,520.5300   1,217.8910   1,226.1040
Liabilities to Banks
  0.0000   0.0000   40.3000   30.6000   0.0000
Provisions
  942.9000   832.1000   600.9000   254.4000   483.8000
Liabilities
  3,294.9830   3,252.7110   2,554.9020   2,203.4390   2,110.6700
Share Capital
  42.2920   42.3770   47.5040   47.5550   47.6100
Total Equity
  2,142.7330   2,009.1880   2,567.6670   2,523.9050   2,088.1590
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,437.7160   5,261.8990   5,122.5690   4,727.3440   4,198.8290

 

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
  2,173.0110   1,357.1500   1,155.6770   1,764.2190   2,188.1480
Depreciation (total)
  632.7600   622.2110   590.1280   568.8170   417.4790
Operating Result
  106.1860   -90.3620   -566.5540   -151.2600   771.8010
Interest Income
  73.7850   96.9110   88.3360   82.1300   73.2010
Income Before Taxes
  32.4010   -187.2730   -659.5990   -228.4350   698.1370
Income Taxes
  -72.0670   -73.3820   -242.4750   -328.8280   141.0940
Minority Interests Profit
  -   -   -   -   -
Net Income
  104.4680   -113.8910   -417.1240   100.3930   557.0430

 

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
  0.2500   -0.2800   -0.9100   0.2200   1.2500
Dividend per Share
  0.0800   0.0800   0.0800   0.1700   0.2500

 

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
  1,236.4350   740.7370   392.3770   898.1600   1,104.9030
Cash Flow from Investing Activities
  -1,664.8400   -993.3340   -353.2180   -706.1530   -293.3830
Cash Flow from Financing
  425.9590   232.1570   458.8690   -210.5020   -1,289.2800
Decrease / Increase in Cash
  -2.4460   -20.4400   498.0280   -18.4950   -477.7600
Employees
  691   624   576   468   483