13/11/2024  17:28:05 Chg. -0.0400 Volume Bid17:28:08 Ask17:28:08 Market Capitalization Dividend Y. P/E Ratio
8.3500USD -0.48% 1.42 mill.
Turnover: 10.75 mill.
8.3500Bid Size: 1,500 8.3600Ask Size: 6,100 3.22 bill.USD 3.87% 9.40

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
  3,615.4000   3,635.5000   4,131.0710   3,920.7080   3,408.9630
Intangible Assets
  171.5000   167.5000   10.0180   6.3750   2.7320
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   4,484.9190   4,046.7810   3,521.2850
Inventories
  26.9000   21.2000   32.2510   14.7160   20.1910
Accounts Receivable
  465.5000   451.5000   663.4040   219.6720   148.0910
Cash and Cash Equivalents
  110.7000   249.5000   43.0120   113.3460   35.1520
Current Assets
  700   808.7000   909.0920   486.5360   283.3210
Total Assets
  4,556.9000   4,687.1000   5,394.0110   4,533.3170   3,804.6060

 

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
  188.8000   173.2000   382.4380   82.7710   125.6670
Long-term debt
  -   -   303   303   598.4370
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  857.3000   887.9000   935.7000   863.8000   683
Liabilities
  1,916.3000   1,931.1000   2,488.2010   1,972.1860   1,555.8820
Share Capital
  1.8000   1.9000   1.8930   1.9040   1.9150
Total Equity
  2,640.7000   2,756   2,905.8100   2,561.1310   2,248.7240
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,556.9000   4,687.1000   5,394.0110   4,533.3170   3,804.6060

 

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
  2,723.4000   2,716   3,182.2910   1,891.2770   915.8660
Depreciation (total)
  526.6000   597.5000   718.7300   864.7590   668.4340
Operating Result
  497.4000   322.2000   283.1260   -406.9720   -456.2260
Interest Income
  -22.2000   -27.5000   -28.8460   -35.5110   -40.0390
Income Before Taxes
  475.7000   296.4000   254.2830   -442.4490   -496.1960
Income Taxes
  176.2000   108.4000   91.6190   -147.9630   -177.5620
Minority Interests Profit
  -   -   -   -   -
Net Income
  299.5000   188   162.6640   -294.4860   -318.6340

 

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
  1.9600   1.2900   1.1200   -2.0000   -2.1800
Dividend per Share
  0.2000   0.2000   0.4000   0.4000   0.1600

 

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
  1,005.3000   888.9000   728.7260   999.4370   305.0340
Cash Flow from Investing Activities
  -908   -652.1000   -1,195.4090   -722.9620   -97.7550
Cash Flow from Financing
  -11   -97.1000   260.7290   -199.2640   -285.2780
Decrease / Increase in Cash
  86.8000   138.8000   -206.4970   70.3340   -78.1940
Employees
  7,300   7,800   7,900   3,400   3,600