2024-05-31  9:57:49 PM Chg. +2.97 Volume Bid2:00:00 AM Ask1:59:50 AM Market Capitalization Dividend Y. P/E Ratio
74.74USD +4.14% 5,330
Turnover: 118,800
-Bid Size: - -Ask Size: - 1.41 bill.USD 1.00% -

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
  8,599.1250   7,027.8020   6,267.5830   6,109.5650   5,467.8700
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,138.0680   8,061.9430   7,031.1760   6,954.6480   6,260.3810
Inventories
  230.0670   153.8240   103.5950   166.3070   165.5870
Accounts Receivable
  1,517.5030   784.6710   508.3550   698.4770   756.3200
Cash and Cash Equivalents
  501.1490   254.5300   264.0930   336.9970   447.7660
Current Assets
  2,741.8740   1,475.8970   1,155.8390   1,447.3360   1,593.5630
Total Assets
  11,879.9420   9,537.8400   8,187.0150   8,401.9840   7,853.9440

 

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
  780.0600   271.9840   264.5780   363.4160   392.8430
Long-term debt
  4,348.8590   3,655.2000   3,578.3350   4,027.7660   3,585.8840
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,224.2000   757.3000   566.5000   566.1000   445
Liabilities
  6,961.1530   5,243.9720   4,932.2200   5,463.2110   5,103.6180
Share Capital
  .0066   .0066   .0067   .0074   .0082
Total Equity
  4,918.7890   4,293.8680   3,254.7950   2,938.7730   2,750.3260
Minority Interests
  10.1700   11.1580   7.7700   26.9570   49.4760
Total liabilities equity
  11,879.9420   9,537.8400   8,187.0150   8,401.9840   7,853.9440

 

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
  6,804.1970   3,864.4370   2,227.8390   2,564.2850   3,057.6190
Depreciation (total)
  -   -   -   -   -
Operating Result
  -   -   -   -   -
Interest Income
  189.7790   181.9280   185.3600   222.8890   227.1240
Income Before Taxes
  -604.6150   -427.5350   -1,198.0750   -580.0840   -518.7940
Income Taxes
  -62.6660   98.0380   -186.8310   -82.9700   79.2690
Minority Interests Profit
  1.4150   .3810   -.1350   6.1780   28.2220
Net Income
  -670.6590   -372.6750   -1,029.7420   -546.8110   -653.2530

 

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
  -114.0000   -64.5000   -182.0000   -95.0000   -99.5000
Dividend per Share
  12.0000   12.0000   12.0000   12.0000   12.0000

 

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
  1,781.9110   856.5560   531.9050   62.7560   325.7730
Cash Flow from Investing Activities
  -1,716.9090   -227.4490   -382.1230   -502.0030   -367.0880
Cash Flow from Financing
  69.8480   -849.9410   -138.2160   512.1800   155.6290
Decrease / Increase in Cash
  111.2340   -246.6190   9.5630   72.9040   109.0510
Employees
  29,000   13,500   13,000   15,000   15,000