2024-05-03  9:59:57 PM Chg. +0.64 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
38.49USD +1.69% 42,195
Turnover: 1.61 mill.
-Bid Size: - -Ask Size: - 3.8 bill.USD 2.60% 9.20

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  5,144.7330   5,001.0510   4,857.3820   4,502.0840   3,646.3410
Intangible Assets
  -   50.7850   73.2070   86.7160   81.0270
Long-Term Investments
  84.9550   84.0260   98.6960   31.9910   31.5850
Fixed Assets
  5,259.3330   5,204.7210   5,099.3170   4,724.4290   3,866.2940
Inventories
  124.3250   137.2040   158.1340   149.6530   104.1800
Accounts Receivable
  375.1690   477.0740   565.2020   495.6020   192.6230
Cash and Cash Equivalents
  905.5610   521.3750   284.3550   347.9430   487.8840
Current Assets
  1,572.6860   1,235.2670   1,115.5500   1,115.0860   963.3270
Total Assets
  6,832.0190   6,439.9880   6,214.8670   5,839.5150   4,829.6210

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  95.4220   135.6280   132.6640   123.1460   36.4680
Long-term debt
  491.8470   492.9020   493.9680   479.3560   480.7270
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   27.2000
Provisions
  1,577.1000   1,541.4000   1,097.6000   1,093.7000   806.1000
Liabilities
  2,271.0940   2,275.3970   1,832.1320   1,827.2920   1,511.1070
Share Capital
  11.1400   11.1960   11.2010   11.2080   11.2150
Total Equity
  4,560.9250   4,164.5910   4,382.7350   4,012.2230   3,318.5140
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,832.0190   6,439.9880   6,214.8670   5,839.5150   4,829.6210

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,624.2320   1,804.7410   2,487.2680   2,785.5570   1,761.7140
Depreciation (total)
  598.5870   585.5430   583.8020   562.8030   481.8850
Operating Result
  -25.9660   -172.5410   31.6020   20.5820   -620.1870
Interest Income
  -19.7470   -13.8320   -16.2480   -15.7200   -17.1700
Income Before Taxes
  -72.6670   -184.5980   15.8410   -51.2220   -636.4980
Income Taxes
  -19.6770   -56.7350   -477.1690   -18.7120   -140.1060
Minority Interests Profit
  -   -   -   -   -
Net Income
  -56.8280   -128.2120   482.6720   -33.6560   -494.4970

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  -0.5400   -1.2000   4.3900   -0.3400   -4.6000
Dividend per Share
  2.7750   2.8000   2.8200   2.8400   1.9200

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  753.5970   357.2170   544.5310   855.7510   538.8810
Cash Flow from Investing Activities
  -234.2190   -444.9880   -472.3620   -422.6360   -87.8850
Cash Flow from Financing
  -343.2010   -296.4150   -309.1890   -376.3290   -297.2200
Decrease / Increase in Cash
  176.1770   -384.1860   -237.0200   56.7860   153.7760
Employees
  4,116   7,270   8,780   8,510   4,138