2024-04-15  10:10:00 PM Chg. -0.11 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
17.68USD -0.62% 2.91 mill.
Turnover: 44.62 mill.
17.00Bid Size: 100 17.95Ask Size: 100 2.15 bill.USD - 11.41

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,833.1330   1,735.2470   1,615.0620   1,382.8460   1,232.1000
Intangible Assets
  330.9100   321.7690   314.1950   310.8430   304.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,922.8080   5,193.0270   4,670.1750   4,356.1780   -
Inventories
  19.3190   21.6860   12.5930   15.4510   -
Accounts Receivable
  95.0840   83.7220   25.2650   68.8420   -
Cash and Cash Equivalents
  426.2220   488.3130   655.3380   707.3390   674.5000
Current Assets
  559.0300   634.9900   892.7470   874.4720   863.6000
Total Assets
  4,481.8380   5,828.0170   5,562.9220   5,230.6500   4,817.7000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  104.6380   91.6070   70.6460   75.9980   -
Long-term debt
  2,005.0940   1,912.3590   2,501.7710   2,578.8210   2,562
Liabilities to Banks
  -   -   -   -   -
Provisions
  251.4000   235.6000   -   -   -
Liabilities
  3,025.7210   4,379.6950   4,763.9530   4,896.1820   4,698.2000
Share Capital
  .1210   .1220   .1240   .1250   -
Total Equity
  1,456.1170   1,448.3220   798.9690   334.4680   119.5000
Minority Interests
  12.3790   12.5080   10.9960   11.5640   9.3000
Total liabilities equity
  4,481.8380   5,828.0170   5,562.9220   5,230.6500   4,817.7000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  3,221.7350   3,283.0990   686.3100   1,510.4640   2,454.7000
Depreciation (total)
  261.1620   261.1550   259.7760   265.3630   238.2000
Operating Result
  388.3510   338.3870   -754.9740   -252.4720   -89.8000
Interest Income
  -99.3800   -87.3520   -125.0350   -143.3060   -155.3000
Income Before Taxes
  310.7340   273.7600   -927.3240   -439.0170   -265
Income Taxes
  95.4290   79.9120   -309.3760   -16.8020   3
Minority Interests Profit
  1.4780   2.4620   -1.1200   .5680   3.2000
Net Income
  213.8270   191.3860   -616.8280   -422.7830   -271.2000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  1.8300   1.6300   -5.2500   -3.5500   -2.2600
Dividend per Share
  1.2800   1.3600   0.3600   0.0000   0.0000

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  556.9150   561.9950   -330.0980   166.2190   136
Cash Flow from Investing Activities
  -451.3700   -310.6420   -83.3660   -89.2960   -96.3000
Cash Flow from Financing
  -192.6480   -186.5060   584.4080   -19.9300   -52.2000
Decrease / Increase in Cash
  -96.3250   62.0910   167.0250   52.0010   -32.8000
Employees
  29,500   22,000   -   -   -