2024-11-07  10:10:00 PM Chg. +0.20 Volume Bid1:50:05 PM Ask1:50:05 PM Market Capitalization Dividend Y. P/E Ratio
33.04USD +0.61% 2.2 mill.
Turnover: 52.31 mill.
32.82Bid Size: 100 34.50Ask Size: 100 4.82 bill.USD 3.33% 7.76

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
  13,331.0470   9,818.3650   8,316.1880   8,220.0310   9,757.5640
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  13,463.1580   10,045.3960   8,736.6770   8,489.3390   10,172.7730
Inventories
  242.7330   166.7880   127.0710   105.1270   87.9110
Accounts Receivable
  873.2770   522.6720   357.0990   243.4720   331.8590
Cash and Cash Equivalents
  1,193.3080   283.1830   872.7970   964.9880   387.3730
Current Assets
  3,279.1490   1,448.4160   1,559.1830   1,371.6030   879.8140
Total Assets
  16,742.3070   11,493.8120   10,295.8600   9,860.9420   11,052.5870

 

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
  -   -   784.9750   595.9160   596.0710
Long-term debt
  2,536.2380   3,040.5940   2,422.7500   2,906.5200   3,227.1340
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,337.5000   315.1000   171.9000   315.8000   315.5000
Liabilities
  8,168.8730   6,187.0840   5,379.1810   5,240.7510   5,854.9450
Share Capital
  195.0400   195.0560   195.0560   195.0560   195.0770
Total Equity
  8,573.4340   5,306.7280   4,916.6790   4,620.1910   5,197.6420
Minority Interests
  -   -   -   -   368.3430
Total liabilities equity
  16,742.3070   11,493.8120   10,295.8600   9,860.9420   11,052.5870

 

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
  5,476.0840   3,033.0800   1,874.1290   2,225.1290   2,570.6030
Depreciation (total)
  1,906.2470   1,619.8240   1,054.0810   957.7190   971.9010
Operating Result
  -   -   -407.8360   321.5730   629.7170
Interest Income
  -   -   -   -181.7830   -181.6040
Income Before Taxes
  1,252.2700   -3,282.2620   -493.1150   71.8020   432.3380
Income Taxes
  227.2970   -1,026.4900   -219.1720   382.7380   9.3300
Minority Interests Profit
  -   -   -   -   8.3920
Net Income
  905.6110   -2,270.8330   -275.9700   -311.7890   411.0940

 

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
  5.0600   -13.0300   -1.6000   -1.8100   2.3800
Dividend per Share
  1.3250   1.4000   1.2000   1.0000   1.0000

 

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
  3,048.6390   1,183.3690   600.7950   1,129.6750   1,219.3960
Cash Flow from Investing Activities
  -2,317.8180   -1,922.1210   286.0870   -831.9940   -1,896.0450
Cash Flow from Financing
  -544.7100   -364.5610   -290.8810   -205.2170   127.7640
Decrease / Increase in Cash
  443.1530   -910.1250   589.6140   92.1910   -577.6150
Employees
  1,712   1,258   1,294   1,128   1,108