2024-04-19  10:10:00 PM Chg. +0.10 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
18.22USD +0.55% 2.46 mill.
Turnover: 35.8 mill.
17.38Bid Size: 100 18.48Ask Size: 100 2.22 bill.USD - 11.75

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
  1,735.2470   1,615.0620   1,382.8460   1,232.1000   1,161.7000
Intangible Assets
  321.7690   314.1950   310.8430   304.6000   302.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,193.0270   4,670.1750   4,356.1780   -   -
Inventories
  21.6860   12.5930   15.4510   -   -
Accounts Receivable
  83.7220   25.2650   68.8420   -   -
Cash and Cash Equivalents
  488.3130   655.3380   707.3390   674.5000   849.1000
Current Assets
  634.9900   892.7470   874.4720   863.6000   1,060
Total Assets
  5,828.0170   5,562.9220   5,230.6500   4,817.7000   4,836.8000

 

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
  91.6070   70.6460   75.9980   -   -
Long-term debt
  1,912.3590   2,501.7710   2,578.8210   2,562   2,465.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  235.6000   -   -   -   -
Liabilities
  4,379.6950   4,763.9530   4,896.1820   4,698.2000   4,518
Share Capital
  .1220   .1240   .1250   -   .1000
Total Equity
  1,448.3220   798.9690   334.4680   119.5000   318.8000
Minority Interests
  12.5080   10.9960   11.5640   9.3000   9
Total liabilities equity
  5,828.0170   5,562.9220   5,230.6500   4,817.7000   4,836.8000

 

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
  3,283.0990   686.3100   1,510.4640   2,454.7000   3,066.7000
Depreciation (total)
  261.1550   259.7760   265.3630   238.2000   209.5000
Operating Result
  338.3870   -754.9740   -252.4720   -89.8000   362.9000
Interest Income
  -87.3520   -125.0350   -143.3060   -155.3000   150.4000
Income Before Taxes
  273.7600   -927.3240   -439.0170   -265   221.4000
Income Taxes
  79.9120   -309.3760   -16.8020   3   29.9000
Minority Interests Profit
  2.4620   -1.1200   .5680   3.2000   3.3000
Net Income
  191.3860   -616.8280   -422.7830   -271.2000   188.2000

 

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
  1.6300   -5.2500   -3.5500   -2.2600   1.5500
Dividend per Share
  1.3600   0.3600   0.0000   0.0000   -

 

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
  561.9950   -330.0980   166.2190   136   444.3000
Cash Flow from Investing Activities
  -310.6420   -83.3660   -89.2960   -96.3000   -131.8000
Cash Flow from Financing
  -186.5060   584.4080   -19.9300   -52.2000   -125.4000
Decrease / Increase in Cash
  62.0910   167.0250   52.0010   -32.8000   174.6000
Employees
  22,000   -   -   -   -