2024-10-31  8:59:53 PM Chg. -4.64 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
138.51USD -3.24% 5,316
Turnover: 748,177.86
-Bid Size: - -Ask Size: - 24.76 bill.USD 0.00% 2.06

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
  1,703.6000   2,890.6190   2,628.4030   2,351.1260   5,102.1770
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  .5000   369.5810   242.3930   243.9200   302.1120
Fixed Assets
  -   3,304.0440   3,003.1730   2,614.3660   5,442.2230
Inventories
  -   -   -   -   -
Accounts Receivable
  61.4000   103.8580   71.8720   136.7610   182.2130
Cash and Cash Equivalents
  459   142.3400   112.9740   1,275.8750   99.5570
Current Assets
  531.1000   328.3490   331.5610   1,608.7790   365.5290
Total Assets
  2,693.1000   3,632.3930   3,334.7340   4,223.1450   5,807.7520

 

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
  190.7000   -   -   -   -
Long-term debt
  11.4000   716.3160   946.0840   1,593.5990   2,038.3210
Liabilities to Banks
  23.7000   0.0000   6.9000   26.8000   35.5000
Provisions
  114.3000   203.2000   -   -   -
Liabilities
  642.9000   1,336.0970   1,295.8970   2,039.2530   2,706.1380
Share Capital
  .8510   .8560   1.0820   1.5880   1.8310
Total Equity
  2,050.2000   2,296.2960   2,038.8370   2,183.8920   3,101.6140
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,693.1000   3,632.3930   3,334.7340   4,223.1450   5,807.7520

 

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
  262.8000   671.2660   709.4750   385.9100   1,320.3030
Depreciation (total)
  118.9000   265.4310   337.6940   245.9740   364.6290
Operating Result
  55.5000   226.1310   -1,334.2290   -868.1500   548.3660
Interest Income
  -17.2000   23.7910   50.5780   62.3000   107.1890
Income Before Taxes
  251.3000   400.7440   -1,480.8850   -982.6220   436.9610
Income Taxes
  98.1000   153.3410   -256.0010   -2.9130   1.8090
Minority Interests Profit
  -   -   -   -   -
Net Income
  153.2000   247.4030   -1,224.8840   -979.7090   435.1520

 

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
  1.9800   2.9000   -12.2700   -7.9700   2.4200
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

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
  191.1000   409.8730   322.1790   337.8430   679.8890
Cash Flow from Investing Activities
  -664.3000   -1,136.6570   -1,574.2530   -905.5820   -2,289.1680
Cash Flow from Financing
  765.1000   410.1680   1,222.7080   1,730.6400   432.9610
Decrease / Increase in Cash
  291.9000   -316.6160   -29.3660   1,162.9010   -1,176.3180
Employees
  118   203   230   241   331