6/28/2022  9:59:59 PM Chg. -0.22 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
9.14USD -2.35% 40,483
Turnover: 379,963
-Bid Size: - -Ask Size: - 1.96 bill.USD 6.56% 130.71

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  7,109.2000   6,785.8000   6,643.5000   6,694.6000   6,284.2000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  82.2000   0.0000   0.0000   0.0000   0.0000
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  91   102.7000   100   465.3000   112.5000
Current Assets
  -   -   -   -   -
Total Assets
  9,605.9000   9,026.8000   8,853.6000   9,184   8,345.7000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,637.9000   5,838.4000   6,022.6000   6,738.7000   5,169.5000
Share Capital
  1.4100   1.4120   1.4140   1.4980   2.1470
Total Equity
  3,968   3,188.4000   2,831   2,445.3000   3,176.1000
Minority Interests
  286.4000   238.2000   198.7000   188.2000   129.3000
Total liabilities equity
  9,605.9000   9,026.8000   8,853.6000   9,184   8,345.7000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  993.7000   960.4000   927.5000   786   847.4000
Depreciation (total)
  335.4000   327.4000   330.7000   319.6000   311.1000
Operating Result
  234.8000   208.4000   206.2000   88.1000   125.3000
Interest Income
  -171.8000   -183   -138.3000   -75.6000   -192.7000
Income Before Taxes
  177.3000   65.4000   104.2000   -245.9000   23.1000
Income Taxes
  15.6000   -3.6000   1.6000   -.4000   6.9000
Minority Interests Profit
  -15.5000   -9   -5.7000   15.3000   -1.9000
Net Income
  146.1000   60   96.8000   -230.2000   14.3000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.0200   0.4200   0.6800   -1.5800   0.0700
Dividend per Share
  2.8700   2.9700   3.0000   1.5500   0.6000

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  386.4000   344.3000   355.2000   124.8000   286.4000
Cash Flow from Investing Activities
  176.9000   176.3000   -112   -202.8000   235
Cash Flow from Financing
  -566.3000   -514.4000   -278.2000   446.5000   -837
Decrease / Increase in Cash
  -3   6.2000   -35.1000   368.4000   -315.7000
Employees
  855   718   737   670   640