2024-05-02  10:15:00 PM Chg. +0.0900 Volume Bid11:57:33 PM Ask11:57:33 PM Market Capitalization Dividend Y. P/E Ratio
10.5900USD +0.86% 14.92 mill.
Turnover: 133.54 mill.
10.5900Bid Size: 600 11.1000Ask Size: 200 4.32 bill.USD 3.02% 12.03

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
  3,635.5000   4,131.0710   3,920.7080   3,408.9630   4,254.7300
Intangible Assets
  167.5000   10.0180   6.3750   2.7320   75.5990
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   4,484.9190   4,046.7810   3,521.2850   5,012.0010
Inventories
  21.2000   32.2510   14.7160   20.1910   69.1670
Accounts Receivable
  451.5000   663.4040   219.6720   148.0910   580.3540
Cash and Cash Equivalents
  249.5000   43.0120   113.3460   35.1520   42.8280
Current Assets
  808.7000   909.0920   486.5360   283.3210   746.8550
Total Assets
  4,687.1000   5,394.0110   4,533.3170   3,804.6060   5,758.8560

 

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
  173.2000   382.4380   82.7710   125.6670   319.6210
Long-term debt
  -   303   303   598.4370   866.7830
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   268
Provisions
  887.9000   935.7000   863.8000   683   350.8000
Liabilities
  1,931.1000   2,488.2010   1,972.1860   1,555.8820   1,776.3630
Share Capital
  1.9000   1.8930   1.9040   1.9150   2.6620
Total Equity
  2,756   2,905.8100   2,561.1310   2,248.7240   3,982.4930
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,687.1000   5,394.0110   4,533.3170   3,804.6060   5,758.8560

 

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
  2,716   3,182.2910   1,891.2770   915.8660   2,356.6840
Depreciation (total)
  597.5000   718.7300   864.7590   668.4340   783.3410
Operating Result
  322.2000   283.1260   -406.9720   -456.2260   -292.5380
Interest Income
  -27.5000   -28.8460   -35.5110   -40.0390   -35.6060
Income Before Taxes
  296.4000   254.2830   -442.4490   -496.1960   -327.8010
Income Taxes
  108.4000   91.6190   -147.9630   -177.5620   -333.7110
Minority Interests Profit
  -   -   -   -   -
Net Income
  188   162.6640   -294.4860   -318.6340   5.9100

 

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
  1.2900   1.1200   -2.0000   -2.1800   0.0300
Dividend per Share
  0.2000   0.4000   0.4000   0.1600   0.0800

 

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
  888.9000   728.7260   999.4370   305.0340   300.7110
Cash Flow from Investing Activities
  -652.1000   -1,195.4090   -722.9620   -97.7550   -1,010.6160
Cash Flow from Financing
  -97.1000   260.7290   -199.2640   -285.2780   716.5690
Decrease / Increase in Cash
  138.8000   -206.4970   70.3340   -78.1940   7.6760
Employees
  7,800   7,900   3,400   3,600   8,000