2024-05-02  10:15:00 PM Chg. +0.0900 Volume Bid11:57:33 PM Ask11:57:33 PM Market Capitalization Dividend Y. P/E Ratio
10.5900USD +0.86% 14.92 mill.
Turnover: 133.54 mill.
10.5900Bid Size: 600 11.1000Ask Size: 200 4.32 bill.USD 3.02% 12.03

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
  4,002.5490   3,306.6770   2,761.0410   2,331.7550   2,260.5760
Intangible Assets
  66.8840   48.9440   30.0870   7.5370   5.8450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,519.6690   3,807.8000   2,821.1130   2,374.1950   2,314.4040
Inventories
  65.5790   36.3570   33.0850   42.3590   58.0380
Accounts Receivable
  558.8170   339.6990   160.2140   356.0830   565.5200
Cash and Cash Equivalents
  245.0290   174.1850   224.9150   117.5240   137.5530
Current Assets
  950.1970   631.8150   477.9560   583.6530   829.4190
Total Assets
  5,469.8660   4,439.6150   3,299.0690   2,957.8480   3,143.8230

 

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
  288.9620   170.4750   91.6220   190.2190   237.0560
Long-term debt
  1,119.2050   966.5400   901.4840   852.3230   830.9370
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  306.2000   203   77.7000   29.2000   -
Liabilities
  1,964.4430   1,605.9950   1,283.0100   1,348.3610   1,478.3000
Share Capital
  2.6730   2.6940   2.7100   2.9930   3.0230
Total Equity
  3,505.4230   2,833.6200   2,016.0590   1,609.4870   1,665.5230
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,469.8660   4,439.6150   3,299.0690   2,957.8480   3,143.8230

 

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
  3,326.9970   2,470.6850   1,124.2490   1,357.0810   2,647.5920
Depreciation (total)
  916.3180   1,003.8730   670.9100   849.1780   483.9450
Operating Result
  -322.1770   -461.5760   -892.2580   -677.7500   211.0310
Interest Income
  -45.9810   -69.1910   -39.5160   -41.7560   -39.8960
Income Before Taxes
  -367.4080   -530.3780   -931.0180   -719.7810   167.8620
Income Taxes
  -45.9870   -104.6750   -127.3260   -62.7020   13.2040
Minority Interests Profit
  -   -   -   -   -
Net Income
  -321.4210   -425.7030   -803.6920   -654.5450   154.6580

 

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
  -1.4700   -2.1000   -4.2700   -3.3600   0.7200
Dividend per Share
  0.1400   0.1600   0.1000   0.0800   0.2000

 

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
  730.6700   696.2030   278.8580   95.4960   566.1880
Cash Flow from Investing Activities
  -584.5520   -301.7640   -124.9760   -131.5940   -413.2270
Cash Flow from Financing
  56.8640   -465.2210   -103.1500   -71.9330   -133.3810
Decrease / Increase in Cash
  202.2010   -70.8440   50.7300   -107.3910   20.0290
Employees
  8,000   5,800   3,000   5,000   -