2024-04-25  10:10:00 PM Chg. +0.55 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
93.22USD +0.59% 495,304
Turnover: 31.03 mill.
80.00Bid Size: 200 94.00Ask Size: 200 8.67 bill.USD 0.00% 49.59

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
  1,089.8570   938.9610   780.3180   688.0400   796.6550
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1.0390   -   -   -   -
Fixed Assets
  1,144.4370   1,042.2320   862.5280   753.1080   919.7480
Inventories
  29.5050   21.8560   15.8760   12.6060   30.8300
Accounts Receivable
  111.2660   110.1800   112.6230   86.5030   156.4650
Cash and Cash Equivalents
  371.7910   218.2900   149.9330   149.0370   164.1920
Current Assets
  683.3020   537.2960   388.6490   342.6720   377.9080
Total Assets
  1,827.7390   1,579.5280   1,251.1770   1,095.7800   1,297.6560

 

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
  31.9390   27.5010   16.9810   20.7880   38.9460
Long-term debt
  430.4360   279.0440   164.9340   167.8850   169.0360
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  682.8160   563.1180   427.9050   394.0110   431.6660
Share Capital
  .0370   .0400   .0410   .0410   .0510
Total Equity
  1,144.9230   1,016.4100   823.2720   701.7690   865.9900
Minority Interests
  1.0870   1.6110   1.1570   .4660   .0220
Total liabilities equity
  1,827.7390   1,579.5280   1,251.1770   1,095.7800   1,297.6560

 

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
  406.5200   486.5490   397.0380   371.0330   647.6840
Depreciation (total)
  58.2930   101.9310   116.7090   114.5440   119.1600
Operating Result
  -107.4970   -86.6040   -186.8020   -95.0160   26.7080
Interest Income
  30.4390   29.0680   1.2280   1.6050   5.3970
Income Before Taxes
  -153.5190   -113.4950   -197.6610   -123.7850   -2.3070
Income Taxes
  18.2520   27.7240   -.9650   5.8750   19.8860
Minority Interests Profit
  -.2540   .5240   -.4540   -.6910   -.4440
Net Income
  -171.5170   -141.7430   -196.2420   -128.9690   -21.7490

 

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
  -6.4500   -3.7100   -4.8600   -3.1400   -0.4900
Dividend per Share
  0.0000   0.0000   -   -   -

 

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
  3.9410   -31.4230   3.9860   15.0060   40.2260
Cash Flow from Investing Activities
  68.5300   10.8490   23.3960   25.0590   -23.8090
Cash Flow from Financing
  -128.0620   -149.5620   -99.7650   -41.0140   -2.7160
Decrease / Increase in Cash
  -55.5910   -170.1360   -72.3830   -.9490   13.7010
Employees
  5,500   5,300   -   -   -