12/20/2024  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

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
  4,311   4,546.2000   4,925.7110   4,976.8790   4,250.1250
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   68.0290   103.5170   129.5240
Fixed Assets
  -   -   5,024.2690   5,117.1130   4,406.6880
Inventories
  14.2000   17.5000   14.0260   17.0490   13.3040
Accounts Receivable
  172.4000   222.5000   239.0090   120.2290   191.0450
Cash and Cash Equivalents
  30.7000   23.4000   20.9540   .5140   498.5420
Current Assets
  270.3000   378.9000   413.4470   144.7860   715.8810
Total Assets
  4,616.3000   4,981.1000   5,437.7160   5,261.8990   5,122.5690

 

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
  312.5000   288.8000   400.0760   160.4070   168.4110
Long-term debt
  -   -   1,752   2,005   1,520.5300
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   40.3000
Provisions
  937.7000   1,141.5000   942.9000   832.1000   600.9000
Liabilities
  2,484.9000   2,776.5000   3,294.9830   3,252.7110   2,554.9020
Share Capital
  -   -   42.2920   42.3770   47.5040
Total Equity
  2,131.4000   2,204.6000   2,142.7330   2,009.1880   2,567.6670
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,616.3000   4,981.1000   5,437.7160   5,261.8990   5,122.5690

 

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
  1,204.5000   1,746.3000   2,173.0110   1,357.1500   1,155.6770
Depreciation (total)
  451.4000   651.1000   632.7600   622.2110   590.1280
Operating Result
  306.1000   550.5000   106.1860   -90.3620   -566.5540
Interest Income
  -68.3000   -64.9000   73.7850   96.9110   88.3360
Income Before Taxes
  237.8000   485.5000   32.4010   -187.2730   -659.5990
Income Taxes
  106.1000   205.8000   -72.0670   -73.3820   -242.4750
Minority Interests Profit
  -   -   -   -   -
Net Income
  131.7000   279.8000   104.4680   -113.8910   -417.1240

 

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
  0.3100   0.6700   0.2500   -0.2800   -0.9100
Dividend per Share
  0.0400   0.0600   0.0800   0.0800   0.0800

 

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
  652.1000   1,024.5000   1,236.4350   740.7370   392.3770
Cash Flow from Investing Activities
  -765.5000   -918.2000   -1,664.8400   -993.3340   -353.2180
Cash Flow from Financing
  114.2000   -113.7000   425.9590   232.1570   458.8690
Decrease / Increase in Cash
  .8000   -7.3000   -2.4460   -20.4400   498.0280
Employees
  589   684   691   624   576