2021-09-30  12:00:00 AM Chg. - Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
87.20USD - 7.11 mill.
Turnover: -
86.00Bid Size: - 95.00Ask Size: - 8.97 bill.USD 1.01% -

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
  6,112.5000   211.0310   230.0090   205.4650   210.9220
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   7,793.4890   4,165.3560   3,712.3890   4,107.0040
Inventories
  66.8000   -   -   -   -
Accounts Receivable
  367.8000   -   -   -   -
Cash and Cash Equivalents
  4.5000   405.8620   779.3820   652.8760   400.5340
Current Assets
  469.1000   931.8040   1,077.9300   969.3040   935.6350
Total Assets
  7,253.1000   8,725.2930   5,243.2860   4,681.6930   5,042.6390

 

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
  116.1000   102.2760   53.3840   49.1630   68.8830
Long-term debt
  -   1,500   1,485.6200   1,487.9390   1,486.9200
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,872.3000   2,202.1000   600.2000   405.7000   453.5000
Liabilities
  3,230.9000   4,224.6610   2,445.6080   2,321.6290   2,474.3610
Share Capital
  .9000   .8760   .9480   .9510   .9540
Total Equity
  4,022.2000   4,500.6320   2,797.6780   2,360.0640   2,568.2780
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,253.1000   8,725.2930   5,243.2860   4,681.6930   5,042.6390

 

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
  1,952.6000   2,424.1760   1,452.6190   1,257.3450   1,918.2490
Depreciation (total)
  615.9000   -   -   -   -
Operating Result
  895.6000   813.9340   -3,740.8030   -606.9470   750.7140
Interest Income
  -55   -   -   -   -
Income Before Taxes
  893.7000   805.9010   -3,782.3840   -658.2640   681.9960
Income Taxes
  329   298.6970   -1,373.4360   -227.2150   187.6670
Minority Interests Profit
  -   -   -   -   -
Net Income
  564.7000   507.2040   -2,408.9480   -431.0490   494.3290

 

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
  6.4800   5.7900   -25.9200   -4.6200   5.1900
Dividend per Share
  0.5600   0.6200   0.6400   0.3200   0.3200

 

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
  1,324.3000   1,619.3650   691.5000   599.2250   1,096.5640
Cash Flow from Investing Activities
  -1,531   -1,740.4670   -1,008.6050   -692.4100   -1,265.8970
Cash Flow from Financing
  141.7000   522.4330   690.6250   -33.3210   -83.0090
Decrease / Increase in Cash
  -65   401.3310   373.5200   -126.5060   -252.3420
Employees
  908   991   925   856   910