2024-05-21  5:02:19 PM Chg. +1.0600 Volume Bid5:02:32 PM Ask5:02:32 PM Market Capitalization Dividend Y. P/E Ratio
198.8900USD +0.54% 167,938
Turnover: 22.82 mill.
198.8900Bid Size: 100 199.0200Ask Size: 400 35.42 bill.USD 4.02% 11.45

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
  2,791.8070   2,597.6250   3,390.8570   7,343.6170   20,371.9750
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,843.7700   2,649.6670   3,557.5140   7,412.3840   20,670.6660
Inventories
  2.8270   1.7280   1.9830   9.1080   37.5700
Accounts Receivable
  -   -   70.3490   158.5750   296.5250
Cash and Cash Equivalents
  30.1830   20.1150   1,666.5740   112.4460   214.5160
Current Assets
  251.7110   108.7450   1,792.1660   358.6010   925.0210
Total Assets
  3,095.4810   2,758.4120   5,349.6800   7,770.9850   21,595.6870

 

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
  26.2300   20.0080   47.6480   94.5900   127.9790
Long-term debt
  673.5000   495.5000   1,105.9120   1,477.3470   4,464.3380
Liabilities to Banks
  -   -   -   106.7000   15.2000
Provisions
  -   -   -   421.8000   2,532.9000
Liabilities
  1,110.2680   649.4390   1,331.3880   2,189.2480   7,429.4250
Share Capital
  .5690   .6680   .9010   .9820   1.6430
Total Equity
  1,985.2130   2,108.9730   4,018.2920   5,581.7370   14,166.2620
Minority Interests
  234.2020   233.0010   320.8300   326.8770   466.9750
Total liabilities equity
  3,095.4810   2,758.4120   5,349.6800   7,770.9850   21,595.6870

 

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
  495.7180   446.7330   527.1070   1,205.1110   2,176.2560
Depreciation (total)
  170.0050   217.6970   178.0150   326.7590   623.0390
Operating Result
  212.6700   -740.2690   -68.6170   605.0200   1,010.7880
Interest Income
  -34.5140   -41.5100   -40.6840   -40.5540   -87.2760
Income Before Taxes
  304.9560   -749.1000   -164.7160   497.1890   1,113.2570
Income Taxes
  108.9850   -201.3100   .1920   -19.5680   168.3620
Minority Interests Profit
  2.2160   2.8380   .1260   34.4960   99.2230
Net Income
  193.7550   -550.6280   -165.0340   482.2610   845.6720

 

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
  3.6700   -8.7400   -2.2000   4.9500   8.0900
Dividend per Share
  -   -   -   -   0.5000

 

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
  356.3890   416.5010   332.0800   888.6250   1,564.5050
Cash Flow from Investing Activities
  -1,481.9970   -895.0500   -1,310.2420   -3,132.2820   -3,503.0430
Cash Flow from Financing
  1,140.2360   468.4810   2,624.6210   689.5290   2,040.6080
Decrease / Increase in Cash
  14.6280   -10.0680   1,646.4590   -1,554.1280   102.0700
Employees
  -   -   -   251   711