11/8/2024  10:10:00 PM Chg. +0.17 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
24.58USD +0.70% 4.46 mill.
Turnover: 87 mill.
24.59Bid Size: 2,200 24.84Ask Size: 100 18.11 bill.USD 4.76% 11.49

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  4,250.1250   3,072.2040   3,463.6060   3,855.7060   4,044.6060
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  129.5240   86.0770   163.1810   0.0000   -
Fixed Assets
  4,406.6880   3,962.3870   3,654.2840   3,918.9970   4,107.8170
Inventories
  13.3040   8.0060   11.0760   13.9320   15.2700
Accounts Receivable
  191.0450   216.0040   362.4030   209.0230   214.7240
Cash and Cash Equivalents
  498.5420   480.0470   2.2870   200.2000   140.1130
Current Assets
  715.8810   764.9570   544.5450   568.2480   415.7150
Total Assets
  5,122.5690   4,727.3440   4,198.8290   4,487.2450   4,523.5320

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  168.4110   238.0450   241.9390   189.8110   162.0810
Long-term debt
  1,520.5300   1,217.8910   1,226.1040   1,133.0250   945.9240
Liabilities to Banks
  40.3000   30.6000   0.0000   0.0000   0.0000
Provisions
  600.9000   254.4000   483.8000   733.4000   796.6000
Liabilities
  2,554.9020   2,203.4390   2,110.6700   2,335.7580   2,307.8250
Share Capital
  47.5040   47.5550   47.6100   47.6880   47.7830
Total Equity
  2,567.6670   2,523.9050   2,088.1590   2,151.4870   2,215.7070
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,122.5690   4,727.3440   4,198.8290   4,487.2450   4,523.5320

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,155.6770   1,764.2190   2,188.1480   2,066.2770   1,466.6240
Depreciation (total)
  590.1280   568.8170   417.4790   405.7330   390.9030
Operating Result
  -566.5540   -151.2600   771.8010   955.7500   295.4760
Interest Income
  88.3360   82.1300   73.2010   54.9520   54.1240
Income Before Taxes
  -659.5990   -228.4350   698.1370   900.2240   241.1230
Income Taxes
  -242.4750   -328.8280   141.0940   219.1540   40.5940
Minority Interests Profit
  -   -   -   -   -
Net Income
  -417.1240   100.3930   557.0430   681.0700   200.5290

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  -0.9100   0.2200   1.2500   1.6400   0.5000
Dividend per Share
  0.0800   0.1700   0.2500   0.3500   0.4000

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  392.3770   898.1600   1,104.9030   1,445.7910   778.2350
Cash Flow from Investing Activities
  -353.2180   -706.1530   -293.3830   -543.9150   -584.4780
Cash Flow from Financing
  458.8690   -210.5020   -1,289.2800   -690.3800   -255.8490
Decrease / Increase in Cash
  498.0280   -18.4950   -477.7600   211.4960   -62.0920
Employees
  576   468   483   547   503