-  - Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
-USD - -
Turnover: -
-Bid Size: - -Ask Size: - 8.97 bill.USD 1.01% -

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  5,157.4000   6,112.5000   211.0310   230.0090   205.4650
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   7,793.4890   4,165.3560   3,712.3890
Inventories
  81   66.8000   -   -   -
Accounts Receivable
  302.9000   367.8000   -   -   -
Cash and Cash Equivalents
  69.5000   4.5000   405.8620   779.3820   652.8760
Current Assets
  470.1000   469.1000   931.8040   1,077.9300   969.3040
Total Assets
  6,305.2000   7,253.1000   8,725.2930   5,243.2860   4,681.6930

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  103.7000   116.1000   102.2760   53.3840   49.1630
Long-term debt
  -   -   1,500   1,485.6200   1,487.9390
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,514.3000   1,872.3000   2,202.1000   600.2000   405.7000
Liabilities
  2,830.4000   3,230.9000   4,224.6610   2,445.6080   2,321.6290
Share Capital
  .9000   .9000   .8760   .9480   .9510
Total Equity
  3,474.7000   4,022.2000   4,500.6320   2,797.6780   2,360.0640
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,305.2000   7,253.1000   8,725.2930   5,243.2860   4,681.6930

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  1,581.6000   1,952.6000   2,424.1760   1,452.6190   1,257.3450
Depreciation (total)
  513.9000   615.9000   -   -   -
Operating Result
  571   895.6000   813.9340   -3,740.8030   -606.9470
Interest Income
  -49.3000   -55   -   -   -
Income Before Taxes
  560.6000   893.7000   805.9010   -3,782.3840   -658.2640
Income Taxes
  206.7000   329   298.6970   -1,373.4360   -227.2150
Minority Interests Profit
  -   -   -   -   -
Net Income
  353.8000   564.7000   507.2040   -2,408.9480   -431.0490

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  4.0800   6.4800   5.7900   -25.9200   -4.6200
Dividend per Share
  0.4800   0.5600   0.6200   0.6400   0.3200

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,192.8000   1,324.3000   1,619.3650   691.5000   599.2250
Cash Flow from Investing Activities
  -1,415.1000   -1,531   -1,740.4670   -1,008.6050   -692.4100
Cash Flow from Financing
  289.4000   141.7000   522.4330   690.6250   -33.3210
Decrease / Increase in Cash
  67.1000   -65   401.3310   373.5200   -126.5060
Employees
  851   908   991   925   856