11/12/2024  10:00:00 PM Chg. -0.3100 Volume Bid10:02:08 AM Ask10:02:08 AM Market Capitalization Dividend Y. P/E Ratio
8.3900USD -3.56% 6.12 mill.
Turnover: 46.84 mill.
7.9800Bid Size: 300 8.9000Ask Size: 100 3.27 bill.USD 3.81% 9.53

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  4,254.7300   4,002.5490   3,306.6770   2,761.0410   2,331.7550
Intangible Assets
  75.5990   66.8840   48.9440   30.0870   7.5370
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,012.0010   4,519.6690   3,807.8000   2,821.1130   2,374.1950
Inventories
  69.1670   65.5790   36.3570   33.0850   42.3590
Accounts Receivable
  580.3540   558.8170   339.6990   160.2140   356.0830
Cash and Cash Equivalents
  42.8280   245.0290   174.1850   224.9150   117.5240
Current Assets
  746.8550   950.1970   631.8150   477.9560   583.6530
Total Assets
  5,758.8560   5,469.8660   4,439.6150   3,299.0690   2,957.8480

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  319.6210   288.9620   170.4750   91.6220   190.2190
Long-term debt
  866.7830   1,119.2050   966.5400   901.4840   852.3230
Liabilities to Banks
  268   0.0000   0.0000   0.0000   0.0000
Provisions
  350.8000   306.2000   203   77.7000   29.2000
Liabilities
  1,776.3630   1,964.4430   1,605.9950   1,283.0100   1,348.3610
Share Capital
  2.6620   2.6730   2.6940   2.7100   2.9930
Total Equity
  3,982.4930   3,505.4230   2,833.6200   2,016.0590   1,609.4870
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,758.8560   5,469.8660   4,439.6150   3,299.0690   2,957.8480

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,356.6840   3,326.9970   2,470.6850   1,124.2490   1,357.0810
Depreciation (total)
  783.3410   916.3180   1,003.8730   670.9100   849.1780
Operating Result
  -292.5380   -322.1770   -461.5760   -892.2580   -677.7500
Interest Income
  -35.6060   -45.9810   -69.1910   -39.5160   -41.7560
Income Before Taxes
  -327.8010   -367.4080   -530.3780   -931.0180   -719.7810
Income Taxes
  -333.7110   -45.9870   -104.6750   -127.3260   -62.7020
Minority Interests Profit
  -   -   -   -   -
Net Income
  5.9100   -321.4210   -425.7030   -803.6920   -654.5450

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.0300   -1.4700   -2.1000   -4.2700   -3.3600
Dividend per Share
  0.0800   0.1400   0.1600   0.1000   0.0800

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  300.7110   730.6700   696.2030   278.8580   95.4960
Cash Flow from Investing Activities
  -1,010.6160   -584.5520   -301.7640   -124.9760   -131.5940
Cash Flow from Financing
  716.5690   56.8640   -465.2210   -103.1500   -71.9330
Decrease / Increase in Cash
  7.6760   202.2010   -70.8440   50.7300   -107.3910
Employees
  8,000   8,000   5,800   3,000   5,000