2024-04-19  9:59:55 PM Chg. +0.82 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
41.98USD +1.99% 26,040
Turnover: 1.09 mill.
-Bid Size: - -Ask Size: - 4.15 bill.USD 2.38% 10.04

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
  4,676.1000   5,188.5440   5,567.2350   5,144.7330   5,001.0510
Intangible Assets
  -   -   -   -   50.7850
Long-Term Investments
  316.2000   236.6440   104.3540   84.9550   84.0260
Fixed Assets
  -   5,444.4950   5,713.0050   5,259.3330   5,204.7210
Inventories
  88.9000   106.2410   128.7290   124.3250   137.2040
Accounts Receivable
  621.4000   705.2140   449.3440   375.1690   477.0740
Cash and Cash Equivalents
  447.9000   360.9090   717.9770   905.5610   521.3750
Current Assets
  1,258.2000   1,277.3660   1,439.0070   1,572.6860   1,235.2670
Total Assets
  6,264.8000   6,721.8610   7,152.0120   6,832.0190   6,439.9880

 

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
  144.4000   182.0310   110.7040   95.4220   135.6280
Long-term debt
  -   40   492.4430   491.8470   492.9020
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,412.7000   1,497.6000   1,493.2000   1,577.1000   1,541.4000
Liabilities
  1,821.1000   1,830.8840   2,254.5600   2,271.0940   2,275.3970
Share Capital
  -   11.0510   11.0990   11.1400   11.1960
Total Equity
  4,443.7000   4,890.9770   4,897.4520   4,560.9250   4,164.5910
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,264.8000   6,721.8610   7,152.0120   6,832.0190   6,439.9880

 

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
  3,387.6000   3,719.7070   3,165.4410   1,624.2320   1,804.7410
Depreciation (total)
  -   523.5490   606.9920   598.5870   585.5430
Operating Result
  956.7000   1,054.7870   675.7500   -25.9660   -172.5410
Interest Income
  -4.4000   -3.0710   -9.2020   -19.7470   -13.8320
Income Before Taxes
  1,114.3000   1,096.3140   665.6470   -72.6670   -184.5980
Income Taxes
  392.8000   387.5480   243.3750   -19.6770   -56.7350
Minority Interests Profit
  -   -   -   -   -
Net Income
  736.6000   708.7190   422.2250   -56.8280   -128.2120

 

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
  6.8900   6.5400   3.9000   -0.5400   -1.2000
Dividend per Share
  1.3000   2.6250   2.7500   2.7750   2.8000

 

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
  997.2000   1,118.5270   1,418.7440   753.5970   357.2170
Cash Flow from Investing Activities
  -533.8000   -872.9170   -1,156.5880   -234.2190   -444.9880
Cash Flow from Financing
  -111.6000   -332.5690   94.9120   -343.2010   -296.4150
Decrease / Increase in Cash
  351.8000   -86.9590   357.0680   176.1770   -384.1860
Employees
  8,715   10,352   6,738   4,116   7,270