9/20/2024  9:59:57 PM Chg. -0.30 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
11.74USD -2.49% 641,881
Turnover: 7.46 mill.
-Bid Size: - -Ask Size: - 5.51 bill.USD 0.00% 15.09

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
  1,059   984.4000   1,051   1,286   1,929
Intangible Assets
  78.4000   78.4000   78.8000   0.0000   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,152.8000   1,099.3000   1,408.8000   2,050   2,605.9000
Inventories
  440   269.8000   277.3000   181.1000   317.4000
Accounts Receivable
  40.2000   128.7000   140.6000   226.7000   94
Cash and Cash Equivalents
  285.2000   323.4000   1,007.7000   823.2000   352.6000
Current Assets
  982.7000   824.6000   1,544.6000   1,479.6000   897.9000
Total Assets
  2,135.5000   1,923.9000   2,953.4000   3,529.6000   3,503.8000

 

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
  106.3000   107.6000   127.7000   186.8000   193.2000
Long-term debt
  2,699.4000   2,175.1000   2,304.2000   2,092.9000   2,113.8000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  3,947.1000   3,254.4000   3,397.5000   3,105.4000   3,145.9000
Share Capital
  19.8000   29.8000   37.7000   37.7000   37.7000
Total Equity
  -1,811.6000   -1,330.5000   -444.1000   424.2000   357.9000
Minority Interests
  169.8000   133.8000   .2000   0.0000   -
Total liabilities equity
  2,135.5000   1,923.9000   2,953.4000   3,529.6000   3,503.8000

 

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
  2,013.3000   2,109   2,330.2000   2,332.4000   1,989.9000
Depreciation (total)
  134   115.4000   87.7000   89   85.1000
Operating Result
  151.3000   240.8000   423.6000   673.2000   429.3000
Interest Income
  -228.5000   -200.5000   -132   -118.9000   -101.2000
Income Before Taxes
  313.1000   207   129.4000   564.7000   312.1000
Income Taxes
  -169.3000   12.2000   252.4000   475.2000   -17.6000
Minority Interests Profit
  -.9000   -25.2000   3.9000   0.0000   -
Net Income
  -787.7000   174.1000   367   1,128.1000   292.8000

 

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
  -5.1400   0.8800   1.2800   3.8000   1.0600
Dividend per Share
  -   -   -   0.0500   0.2700

 

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
  37.9000   303   338.1000   478.5000   562.5000
Cash Flow from Investing Activities
  -103.2000   -57.9000   -156   -273.1000   -644.4000
Cash Flow from Financing
  61   -206.4000   498.9000   -375.2000   -394.1000
Decrease / Increase in Cash
  -5.7000   38.2000   684.3000   -155.1000   -470.6000
Employees
  2,638   2,927   2,938   2,926   2,372