2024-04-19  10:10:00 PM Chg. +0.42 Volume Bid1:23:36 AM Ask1:23:36 AM Market Capitalization Dividend Y. P/E Ratio
53.59USD +0.79% 688,843
Turnover: 24.91 mill.
52.98Bid Size: 100 54.10Ask Size: 100 6.44 bill.USD 1.49% 14.64

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  3,953.4000   3,704.9000   3,575.8000   3,482.1000   3,323.8000
Intangible Assets
  677.5000   629.6000   578.5000   511.6000   448.1000
Long-Term Investments
  25   26.7000   28.5000   8.8000   -
Fixed Assets
  7,388.4000   7,216.4000   7,519.1000   7,290   7,473.8000
Inventories
  685.2000   630.4000   682.6000   711.4000   695.7000
Accounts Receivable
  783.4000   675   733.2000   776.3000   760.4000
Cash and Cash Equivalents
  392   184.5000   218.4000   178.8000   220.9000
Current Assets
  1,933.4000   1,546.2000   1,699.2000   1,707.4000   1,714
Total Assets
  9,321.8000   8,762.6000   9,218.3000   8,997.4000   9,187.8000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  608.2000   570.8000   669.8000   636.5000   651.9000
Long-term debt
  3,675.2000   3,537.1000   3,611.3000   3,104.4000   3,338.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,428.2000   1,303.8000   795   874.8000   -
Liabilities
  6,903   6,489.6000   6,464.6000   6,165.2000   6,770.3000
Share Capital
  165.1000   165.4000   167.1000   165.3000   157.7000
Total Equity
  2,418.8000   2,273   2,753.7000   2,832.2000   2,417.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,321.8000   8,762.6000   9,218.3000   8,997.4000   9,187.8000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,854.4000   5,550.6000   6,268.4000   6,946.1000   6,110
Depreciation (total)
  228.9000   533.5000   558.9000   601.4000   597.4000
Operating Result
  100.7000   152.6000   331   676.9000   177.8000
Interest Income
  -95.9000   -188.5000   -215.6000   -241.6000   -242.2000
Income Before Taxes
  6.7000   -34.2000   117.2000   437.3000   -36.9000
Income Taxes
  8.1000   -30.3000   -432.3000   109.4000   -25.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -1.4000   -3.9000   549.5000   327.9000   -11.3000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -0.0100   -0.0200   3.3100   1.9700   -0.0700
Dividend per Share
  0.8000   0.8000   0.8000   0.8000   0.8000

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  217.1000   603.2000   648.8000   907.8000   617.3000
Cash Flow from Investing Activities
  -504   -473.5000   -498.5000   -382.3000   -365.6000
Cash Flow from Financing
  422.2000   -337.5000   -116.8000   -564.8000   -209.3000
Decrease / Increase in Cash
  135.2000   -207.5000   33.9000   -39.6000   42.1000
Employees
  6,200   6,400   6,400   6,500   -