2024-04-23  10:10:00 PM Chg. +2.80 Volume Bid1:59:13 AM Ask1:59:13 AM Market Capitalization Dividend Y. P/E Ratio
101.94USD +2.82% 623,888
Turnover: 41.03 mill.
99.65Bid Size: 100 106.08Ask Size: 100 5.97 bill.USD - 27.26

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  3,777.1100   3,917.0700   3,678.5150   3,633.4620   3,861.1050
Intangible Assets
  210.6820   68.9790   60.0700   51.4630   42.9270
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,161.5180   4,876.2030   4,395.1980   4,343.1650   4,587.0360
Inventories
  351.4010   309.6750   331.3500   461.8480   454.3890
Accounts Receivable
  379.1740   315.2830   417.9580   483.4060   526.6910
Cash and Cash Equivalents
  24.7370   80.3380   34.8130   80.5770   32.5770
Current Assets
  917.5790   1,047.9710   1,003.8650   1,211.7590   1,135.1610
Total Assets
  6,079.0970   5,924.1740   5,399.0630   5,554.9240   5,722.1970

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  206.7780   162.5070   199.0880   278.0810   269.3780
Long-term debt
  1,369.7510   1,468.5460   1,161.4330   1,076.3260   1,008.5270
Liabilities to Banks
  -   -   -   -   -
Provisions
  662   -   -   -   -
Liabilities
  2,707.5050   2,836.6210   2,510.2810   2,509.7560   2,535.5200
Share Capital
  6.5470   6.5470   6.5470   6.5470   6.5470
Total Equity
  3,371.5920   3,087.5530   2,888.7820   3,045.1680   3,186.6770
Minority Interests
  2.9690   3.2470   2.4580   2.2910   1.2460
Total liabilities equity
  6,079.0970   5,924.1740   5,399.0630   5,554.9240   5,722.1970

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,838.3990   2,171.4080   2,246.6600   2,784.7540   3,091.6400
Depreciation (total)
  219.6320   219.9210   213.7180   201.4430   211.1560
Operating Result
  242.0270   -420.7590   -258.1330   192.8860   335.0920
Interest Income
  55.9940   48.7390   42.4690   44.5880   52.0080
Income Before Taxes
  189.8200   -461.3510   -290.6010   164.9750   294.1250
Income Taxes
  46.8010   189.7590   43.8300   42.2140   71.2200
Minority Interests Profit
  -.6720   -.9540   -.1830   -.4700   .0300
Net Income
  142.3470   -272.5460   -246.9540   122.2910   222.9350

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  2.3800   -4.5500   -4.1100   2.0400   3.7400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  511.8130   444.9400   321.5760   294.1280   540.2280
Cash Flow from Investing Activities
  -452.9980   -485.8470   -55.7880   -139.6010   -413.1490
Cash Flow from Financing
  -41.8780   96.5080   -311.3130   -108.7630   -175.0790
Decrease / Increase in Cash
  16.9370   55.6010   -45.5250   45.7640   -48
Employees
  5,700   -   -   -   -