2024-05-29  8:59:08 PM Chg. -0.29 Volume Bid8:59:10 PM Ask8:59:10 PM Market Capitalization Dividend Y. P/E Ratio
27.29USD -1.03% 87,815
Turnover: 2.4 mill.
27.28Bid Size: 100 27.29Ask Size: 226 20.31 bill.USD 4.29% 12.75

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
  3,072.2040   3,463.6060   3,855.7060   4,044.6060   17,375
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  86.0770   163.1810   0.0000   -   -
Fixed Assets
  3,962.3870   3,654.2840   3,918.9970   4,107.8170   17,764
Inventories
  8.0060   11.0760   13.9320   15.2700   39
Accounts Receivable
  216.0040   362.4030   209.0230   214.7240   1,037
Cash and Cash Equivalents
  480.0470   2.2870   200.2000   140.1130   1,036
Current Assets
  764.9570   544.5450   568.2480   415.7150   2,136
Total Assets
  4,727.3440   4,198.8290   4,487.2450   4,523.5320   19,900

 

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
  238.0450   241.9390   189.8110   162.0810   747
Long-term debt
  1,217.8910   1,226.1040   1,133.0250   945.9240   3,125
Liabilities to Banks
  30.6000   0.0000   0.0000   0.0000   159
Provisions
  254.4000   483.8000   733.4000   796.6000   3,361
Liabilities
  2,203.4390   2,110.6700   2,335.7580   2,307.8250   8,162
Share Capital
  47.5550   47.6100   47.6880   47.7830   89
Total Equity
  2,523.9050   2,088.1590   2,151.4870   2,215.7070   11,738
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,727.3440   4,198.8290   4,487.2450   4,523.5320   19,900

 

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
  1,764.2190   2,188.1480   2,066.2770   1,466.6240   3,449
Depreciation (total)
  568.8170   417.4790   405.7330   390.9030   693
Operating Result
  -151.2600   771.8010   955.7500   295.4760   1,564
Interest Income
  82.1300   73.2010   54.9520   54.1240   62
Income Before Taxes
  -228.4350   698.1370   900.2240   241.1230   1,502
Income Taxes
  -328.8280   141.0940   219.1540   40.5940   344
Minority Interests Profit
  -   -   -   -   -
Net Income
  100.3930   557.0430   681.0700   200.5290   1,158

 

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
  0.2200   1.2500   1.6400   0.5000   2.3000
Dividend per Share
  0.1700   0.2500   0.3500   0.4000   1.1200

 

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
  898.1600   1,104.9030   1,445.7910   778.2350   1,667
Cash Flow from Investing Activities
  -706.1530   -293.3830   -543.9150   -584.4780   313
Cash Flow from Financing
  -210.5020   -1,289.2800   -690.3800   -255.8490   -1,086
Decrease / Increase in Cash
  -18.4950   -477.7600   211.4960   -62.0920   894
Employees
  468   483   547   503   936