5/17/2024  10:10:00 PM Chg. +2.17 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
117.57USD +1.88% 562,347
Turnover: 46.3 mill.
114.10Bid Size: 100 188.32Ask Size: 100 6.85 bill.USD - 31.44

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  2,921.3740   2,959.2650   3,539.8020   3,777.1100   3,917.0700
Intangible Assets
  -   232.8080   224.1970   210.6820   68.9790
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   4,170.3450   4,775.1050   5,161.5180   4,876.2030
Inventories
  185.4020   315.7290   507.4410   351.4010   309.6750
Accounts Receivable
  297.1770   452.2220   417.6440   379.1740   315.2830
Cash and Cash Equivalents
  5.6340   20.1020   7.8000   24.7370   80.3380
Current Assets
  646.5550   957.0820   1,096.4890   917.5790   1,047.9710
Total Assets
  4,303.4990   5,127.4270   5,871.5940   6,079.0970   5,924.1740

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  134.5710   222.0050   278.0570   206.7780   162.5070
Long-term debt
  722.8020   992.4030   1,410.1690   1,369.7510   1,468.5460
Liabilities to Banks
  -   -   -   -   -
Provisions
  851.2000   501.8000   591   662   -
Liabilities
  1,890.6320   2,013.2040   2,655.2930   2,707.5050   2,836.6210
Share Capital
  5.9780   6.5470   6.5470   6.5470   6.5470
Total Equity
  2,412.8670   3,114.2230   3,216.3010   3,371.5920   3,087.5530
Minority Interests
  3.5490   3.4030   3.1140   2.9690   3.2470
Total liabilities equity
  4,303.4990   5,127.4270   5,871.5940   6,079.0970   5,924.1740

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  1,770.6730   2,214.4180   2,970.6970   2,838.3990   2,171.4080
Depreciation (total)
  200.9170   202.8810   224.9720   219.6320   219.9210
Operating Result
  245.1950   94.2470   155.2890   242.0270   -420.7590
Interest Income
  17.6900   21.4720   46.8560   55.9940   48.7390
Income Before Taxes
  227.7460   73.0140   114.1590   189.8200   -461.3510
Income Taxes
  84.9420   240.8890   35.0810   46.8010   189.7590
Minority Interests Profit
  -1.3980   -.7160   -.6260   -.6720   -.9540
Net Income
  141.4060   313.1870   78.4520   142.3470   -272.5460

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  2.6300   5.6200   1.3100   2.3800   -4.5500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  414.0380   353.3780   346.9990   511.8130   444.9400
Cash Flow from Investing Activities
  -349.5210   -593.0940   -782.6160   -452.9980   -485.8470
Cash Flow from Financing
  -64.7680   254.1840   423.3150   -41.8780   96.5080
Decrease / Increase in Cash
  -.2510   14.4680   -12.3020   16.9370   55.6010
Employees
  3,100   3,225   5,650   5,700   -