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

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  8,597.8000   8,599.1250   7,027.8020   6,267.5830   6,109.5650
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   9,138.0680   8,061.9430   7,031.1760   6,954.6480
Inventories
  209.8000   230.0670   153.8240   103.5950   166.3070
Accounts Receivable
  1,399.5000   1,517.5030   784.6710   508.3550   698.4770
Cash and Cash Equivalents
  389.9000   501.1490   254.5300   264.0930   336.9970
Current Assets
  2,753.8000   2,741.8740   1,475.8970   1,155.8390   1,447.3360
Total Assets
  12,159.8000   11,879.9420   9,537.8400   8,187.0150   8,401.9840

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  545.5000   780.0600   271.9840   264.5780   363.4160
Long-term debt
  -   4,348.8590   3,655.2000   3,578.3350   4,027.7660
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,271.9000   1,224.2000   757.3000   566.5000   566.1000
Liabilities
  6,109.4000   6,961.1530   5,243.9720   4,932.2200   5,463.2110
Share Capital
  .3000   .0066   .0066   .0067   .0074
Total Equity
  6,038.3000   4,918.7890   4,293.8680   3,254.7950   2,938.7730
Minority Interests
  12.1000   10.1700   11.1580   7.7700   26.9570
Total liabilities equity
  12,159.8000   11,879.9420   9,537.8400   8,187.0150   8,401.9840

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  6,248.6000   6,804.1970   3,864.4370   2,227.8390   2,564.2850
Depreciation (total)
  1,086.7000   -   -   -   -
Operating Result
  329.6000   -   -   -   -
Interest Income
  -223.4000   189.7790   181.9280   185.3600   222.8890
Income Before Taxes
  106.2000   -604.6150   -427.5350   -1,198.0750   -580.0840
Income Taxes
  -55.2000   -62.6660   98.0380   -186.8310   -82.9700
Minority Interests Profit
  -7.2000   1.4150   .3810   -.1350   6.1780
Net Income
  140   -670.6590   -372.6750   -1,029.7420   -546.8110

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  23.5000   -114.0000   -64.5000   -182.0000   -95.0000
Dividend per Share
  8.0000   12.0000   12.0000   12.0000   12.0000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,418.2000   1,781.9110   856.5560   531.9050   62.7560
Cash Flow from Investing Activities
  -815.5000   -1,716.9090   -227.4490   -382.1230   -502.0030
Cash Flow from Financing
  -729.6000   69.8480   -849.9410   -138.2160   512.1800
Decrease / Increase in Cash
  -135   111.2340   -246.6190   9.5630   72.9040
Employees
  29,000   29,000   13,500   13,000   15,000