2024-12-26  9:59:57 PM Chg. +0.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
30.89USD +0.52% 20,529
Turnover: 632,679.77
-Bid Size: - -Ask Size: - 3.05 bill.USD 5.44% 9.01

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  5,567.2350   5,144.7330   5,001.0510   4,857.3820   4,502.0840
Intangible Assets
  -   -   50.7850   73.2070   86.7160
Long-Term Investments
  104.3540   84.9550   84.0260   98.6960   31.9910
Fixed Assets
  5,713.0050   5,259.3330   5,204.7210   5,099.3170   4,724.4290
Inventories
  128.7290   124.3250   137.2040   158.1340   149.6530
Accounts Receivable
  449.3440   375.1690   477.0740   565.2020   495.6020
Cash and Cash Equivalents
  717.9770   905.5610   521.3750   284.3550   347.9430
Current Assets
  1,439.0070   1,572.6860   1,235.2670   1,115.5500   1,115.0860
Total Assets
  7,152.0120   6,832.0190   6,439.9880   6,214.8670   5,839.5150

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  110.7040   95.4220   135.6280   132.6640   123.1460
Long-term debt
  492.4430   491.8470   492.9020   493.9680   479.3560
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,493.2000   1,577.1000   1,541.4000   1,097.6000   1,093.7000
Liabilities
  2,254.5600   2,271.0940   2,275.3970   1,832.1320   1,827.2920
Share Capital
  11.0990   11.1400   11.1960   11.2010   11.2080
Total Equity
  4,897.4520   4,560.9250   4,164.5910   4,382.7350   4,012.2230
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,152.0120   6,832.0190   6,439.9880   6,214.8670   5,839.5150

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  3,165.4410   1,624.2320   1,804.7410   2,487.2680   2,785.5570
Depreciation (total)
  606.9920   598.5870   585.5430   583.8020   562.8030
Operating Result
  675.7500   -25.9660   -172.5410   31.6020   20.5820
Interest Income
  -9.2020   -19.7470   -13.8320   -16.2480   -15.7200
Income Before Taxes
  665.6470   -72.6670   -184.5980   15.8410   -51.2220
Income Taxes
  243.3750   -19.6770   -56.7350   -477.1690   -18.7120
Minority Interests Profit
  -   -   -   -   -
Net Income
  422.2250   -56.8280   -128.2120   482.6720   -33.6560

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  3.9000   -0.5400   -1.2000   4.3900   -0.3400
Dividend per Share
  2.7500   2.7750   2.8000   2.8200   2.8400

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,418.7440   753.5970   357.2170   544.5310   855.7510
Cash Flow from Investing Activities
  -1,156.5880   -234.2190   -444.9880   -472.3620   -422.6360
Cash Flow from Financing
  94.9120   -343.2010   -296.4150   -309.1890   -376.3290
Decrease / Increase in Cash
  357.0680   176.1770   -384.1860   -237.0200   56.7860
Employees
  6,738   4,116   7,270   8,780   8,510