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

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
  4,976.8790   4,250.1250   3,072.2040   3,463.6060   3,855.7060
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  103.5170   129.5240   86.0770   163.1810   0.0000
Fixed Assets
  5,117.1130   4,406.6880   3,962.3870   3,654.2840   3,918.9970
Inventories
  17.0490   13.3040   8.0060   11.0760   13.9320
Accounts Receivable
  120.2290   191.0450   216.0040   362.4030   209.0230
Cash and Cash Equivalents
  .5140   498.5420   480.0470   2.2870   200.2000
Current Assets
  144.7860   715.8810   764.9570   544.5450   568.2480
Total Assets
  5,261.8990   5,122.5690   4,727.3440   4,198.8290   4,487.2450

 

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
  160.4070   168.4110   238.0450   241.9390   189.8110
Long-term debt
  2,005   1,520.5300   1,217.8910   1,226.1040   1,133.0250
Liabilities to Banks
  0.0000   40.3000   30.6000   0.0000   0.0000
Provisions
  832.1000   600.9000   254.4000   483.8000   733.4000
Liabilities
  3,252.7110   2,554.9020   2,203.4390   2,110.6700   2,335.7580
Share Capital
  42.3770   47.5040   47.5550   47.6100   47.6880
Total Equity
  2,009.1880   2,567.6670   2,523.9050   2,088.1590   2,151.4870
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,261.8990   5,122.5690   4,727.3440   4,198.8290   4,487.2450

 

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
  1,357.1500   1,155.6770   1,764.2190   2,188.1480   2,066.2770
Depreciation (total)
  622.2110   590.1280   568.8170   417.4790   405.7330
Operating Result
  -90.3620   -566.5540   -151.2600   771.8010   955.7500
Interest Income
  96.9110   88.3360   82.1300   73.2010   54.9520
Income Before Taxes
  -187.2730   -659.5990   -228.4350   698.1370   900.2240
Income Taxes
  -73.3820   -242.4750   -328.8280   141.0940   219.1540
Minority Interests Profit
  -   -   -   -   -
Net Income
  -113.8910   -417.1240   100.3930   557.0430   681.0700

 

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
  -0.2800   -0.9100   0.2200   1.2500   1.6400
Dividend per Share
  0.0800   0.0800   0.1700   0.2500   0.3500

 

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
  740.7370   392.3770   898.1600   1,104.9030   1,445.7910
Cash Flow from Investing Activities
  -993.3340   -353.2180   -706.1530   -293.3830   -543.9150
Cash Flow from Financing
  232.1570   458.8690   -210.5020   -1,289.2800   -690.3800
Decrease / Increase in Cash
  -20.4400   498.0280   -18.4950   -477.7600   211.4960
Employees
  624   576   468   483   547