2024-06-18  9:08:28 AM Chg. -0.6000 Volume Bid4:40:09 PM Ask5:37:16 PM Market Capitalization Dividend Y. P/E Ratio
22.2000EUR -2.63% 0
Turnover: 0.0000
22.4000Bid Size: 180 22.8000Ask Size: 180 3.46 bill.EUR - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  7,136.5750   7,025.5450   6,989.4830   7,096.5090   7,342.6330
Intangible Assets
  96.6470   90.0950   83.5430   76.9900   70.4380
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,562.7050   7,768.4320   7,640.9440   7,941.9690   8,204.8690
Inventories
  6.9840   9.6570   6.1470   27.1560   19.8460
Accounts Receivable
  133.4800   145.9290   330.1220   348.4580   116.1190
Cash and Cash Equivalents
  16.2830   15.6170   3.5650   21.3210   .4430
Current Assets
  498.1010   273.3320   459.8070   573.8040   421.7880
Total Assets
  9,060.8060   8,041.7640   8,100.7510   8,515.7730   8,626.6570

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  202.5530   118.1850   121.7510   191.3430   147.3610
Long-term debt
  2,762.1490   2,402.4840   2,215.3390   2,207.7050   1,894.2060
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  216.6000   198.8000   287.7000   -   -
Liabilities
  4,098.4970   3,619.3270   4,400.4780   5,565.3120   4,265.6400
Share Capital
  1.8700   2.2080   2.0390   1.7120   1.5480
Total Equity
  4,962.3090   4,422.4370   3,700.2730   2,950.4610   4,361.0170
Minority Interests
  801.7630   0.0000   0.0000   0.0000   -
Total liabilities equity
  9,060.8060   8,041.7640   8,100.7510   8,515.7730   8,626.6570

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  1,922.4490   1,257.9780   756.7920   1,261.2110   3,434.9480
Depreciation (total)
  508.4630   501.8210   515.1180   461.2150   433.5860
Operating Result
  -   -   -   -   -
Interest Income
  151.3790   170.8060   151.1560   127.6890   143.2780
Income Before Taxes
  59.6840   -602.8310   -636.5130   -211.9470   2,222.9250
Income Taxes
  27.7360   -174.0870   -137.8700   -69.8700   502.2090
Minority Interests Profit
  112.6780   55.0310   0.0000   0.0000   -
Net Income
  -80.7300   -483.7750   -498.6430   -142.0770   1,720.7160

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  -0.4200   -2.4300   -2.3100   -0.7500   10.5900
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  980.5600   795.0710   926.3570   1,235.0140   814.5880
Cash Flow from Investing Activities
  -1,147.4390   -438.9690   -420.6100   -528.2940   -509.3770
Cash Flow from Financing
  165.9640   -350.7860   -523.7810   -688.9640   -326.0890
Decrease / Increase in Cash
  -.9150   5.3160   -18.0340   17.7560   -20.8780
Employees
  467   451   441   -   -