2024-06-07  10:10:00 PM Chg. -0.35 Volume Bid11:09:42 PM Ask11:09:42 PM Market Capitalization Dividend Y. P/E Ratio
39.67USD -0.87% 1.1 mill.
Turnover: 29.02 mill.
39.20Bid Size: 100 40.44Ask Size: 100 6.05 bill.USD 2.77% 9.31

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
  13,011.6000   13,481.1000   13,331.0470   9,818.3650   8,316.1880
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   13,463.1580   10,045.3960   8,736.6770
Inventories
  752.3000   294.2000   242.7330   166.7880   127.0710
Accounts Receivable
  1,853.4000   999.9000   873.2770   522.6720   357.0990
Cash and Cash Equivalents
  947.3000   750.2000   1,193.3080   283.1830   872.7970
Current Assets
  4,108.6000   3,508.6000   3,279.1490   1,448.4160   1,559.1830
Total Assets
  17,522.6000   17,509.5000   16,742.3070   11,493.8120   10,295.8600

 

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
  2,803.3000   2,158.5000   -   -   784.9750
Long-term debt
  -   -   2,536.2380   3,040.5940   2,422.7500
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,709.8000   1,636.3000   1,337.5000   315.1000   171.9000
Liabilities
  8,580.6000   8,913.7000   8,168.8730   6,187.0840   5,379.1810
Share Capital
  -   -   195.0400   195.0560   195.0560
Total Equity
  8,942   8,595.7000   8,573.4340   5,306.7280   4,916.6790
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  17,522.6000   17,509.5000   16,742.3070   11,493.8120   10,295.8600

 

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
  28,626   5,390.1000   5,476.0840   3,033.0800   1,874.1290
Depreciation (total)
  1,375.6000   1,553.4000   1,906.2470   1,619.8240   1,054.0810
Operating Result
  1,637.9000   1,544.6000   -   -   -407.8360
Interest Income
  -54.1000   -124.4000   -   -   -
Income Before Taxes
  1,623   1,472.7000   1,252.2700   -3,282.2620   -493.1150
Income Taxes
  658.9000   584.6000   227.2970   -1,026.4900   -219.1720
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  970.9000   1,123.5000   905.6110   -2,270.8330   -275.9700

 

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
  5.0100   5.9800   5.0600   -13.0300   -1.6000
Dividend per Share
  3.6750   1.2500   1.3250   1.4000   1.2000

 

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
  3,056.3000   3,638.5000   3,048.6390   1,183.3690   600.7950
Cash Flow from Investing Activities
  -3,317.4000   -3,731.2000   -2,317.8180   -1,922.1210   286.0870
Cash Flow from Financing
  685.7000   -107.7000   -544.7100   -364.5610   -290.8810
Decrease / Increase in Cash
  433.4000   -197.2000   443.1530   -910.1250   589.6140
Employees
  9,185   1,875   1,712   1,258   1,294