2024-04-18  4:26:54 PM Chg. +0.05 Volume Bid4:26:54 PM Ask4:26:54 PM Market Capitalization Dividend Y. P/E Ratio
6.47USD +0.78% 2.76 mill.
Turnover: 17.39 mill.
6.46Bid Size: 29,000 6.47Ask Size: 80,000 7.96 bill.USD 1.85% 19.07

Assets

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Property and Equipment
  5,519.1000   6,340   7,653.5000   7,617.7000   7,741.4000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  .8000   4.5000   113   98.2000   116.9000
Fixed Assets
  -   -   8,483.5000   8,479.2000   8,543.8000
Inventories
  1,052   1,053.8000   1,072.9000   1,151.3000   1,072.2000
Accounts Receivable
  0.0000   0.0000   122.3000   215.5000   318.2000
Cash and Cash Equivalents
  349   575.1000   1,210.9000   531.5000   418.1000
Current Assets
  1,597.9000   1,824.7000   2,449.7000   1,948.9000   1,852.6000
Total Assets
  8,063.8000   9,076   10,933.2000   10,428.1000   10,396.4000

 

Liabilities

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Accounts Payable
  0.0000   0.0000   479.2000   492.7000   550
Long-term debt
  -   -   1,470.5000   1,625   2,580
Liabilities to Banks
  22.2000   0.0000   -   -   -
Provisions
  487.6000   537.3000   1,412.7000   1,374.7000   1,108.2000
Liabilities
  3,536.5000   3,743.4000   4,270.2000   3,778.5000   4,514.2000
Share Capital
  14,913.4000   14,926.2000   -   -   -
Total Equity
  4,506.7000   5,318.5000   6,596.5000   6,580.9000   5,823.7000
Minority Interests
  20.6000   14.1000   66.5000   68.7000   58.5000
Total liabilities equity
  8,063.8000   9,076   10,933.2000   10,428.1000   10,396.4000

 

Income Statement

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Revenues
  3,212.6000   3,497.3000   4,213.4000   3,729.4000   3,455.1000
Depreciation (total)
  772.4000   731.3000   842.3000   840.9000   784
Operating Result
  200.5000   991.1000   1,899.4000   463.6000   117.7000
Interest Income
  -90.2000   -100   -108.3000   -73.4000   -75.4000
Income Before Taxes
  113.2000   963.8000   1,798.5000   469.4000   106.7000
Income Taxes
  138.8000   246.7000   439.8000   250.7000   76.1000
Minority Interests Profit
  2   1.5000   -16.3000   2.5000   -.5000
Net Income
  -23.6000   718.6000   1,342.6000   221.2000   -605.2000

 

Per Share

2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
Earnings per Share
  -0.0200   0.5700   1.0700   0.1800   -0.4700
Dividend per Share
  0.0000   0.0000   0.1200   0.1200   0.1200

 

Cash Flow

2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
Cash Flow from Operating Activities
  788.7000   1,224.9000   2,064   1,438.6000   1,143.2000
Cash Flow from Investing Activities
  -1,387   -1,026.6000   -1,249.1000   -1,192.6000   296.2000
Cash Flow from Financing
  -72.6000   25.1000   -67.7000   -623.2000   437.5000
Decrease / Increase in Cash
  -676.8000   226.1000   -   -   -
Employees
  9,135   8,970   -   -   9,322