2024-06-07  10:00:00 PM Chg. -0.1300 Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
10.2200USD -1.26% 5.96 mill.
Turnover: 51.43 mill.
10.0400Bid Size: 100 10.5600Ask Size: 100 4.11 bill.USD 3.13% 11.61

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
  3,920.7080   3,408.9630   4,254.7300   4,002.5490   3,306.6770
Intangible Assets
  6.3750   2.7320   75.5990   66.8840   48.9440
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,046.7810   3,521.2850   5,012.0010   4,519.6690   3,807.8000
Inventories
  14.7160   20.1910   69.1670   65.5790   36.3570
Accounts Receivable
  219.6720   148.0910   580.3540   558.8170   339.6990
Cash and Cash Equivalents
  113.3460   35.1520   42.8280   245.0290   174.1850
Current Assets
  486.5360   283.3210   746.8550   950.1970   631.8150
Total Assets
  4,533.3170   3,804.6060   5,758.8560   5,469.8660   4,439.6150

 

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
  82.7710   125.6670   319.6210   288.9620   170.4750
Long-term debt
  303   598.4370   866.7830   1,119.2050   966.5400
Liabilities to Banks
  0.0000   0.0000   268   0.0000   0.0000
Provisions
  863.8000   683   350.8000   306.2000   203
Liabilities
  1,972.1860   1,555.8820   1,776.3630   1,964.4430   1,605.9950
Share Capital
  1.9040   1.9150   2.6620   2.6730   2.6940
Total Equity
  2,561.1310   2,248.7240   3,982.4930   3,505.4230   2,833.6200
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,533.3170   3,804.6060   5,758.8560   5,469.8660   4,439.6150

 

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
  1,891.2770   915.8660   2,356.6840   3,326.9970   2,470.6850
Depreciation (total)
  864.7590   668.4340   783.3410   916.3180   1,003.8730
Operating Result
  -406.9720   -456.2260   -292.5380   -322.1770   -461.5760
Interest Income
  -35.5110   -40.0390   -35.6060   -45.9810   -69.1910
Income Before Taxes
  -442.4490   -496.1960   -327.8010   -367.4080   -530.3780
Income Taxes
  -147.9630   -177.5620   -333.7110   -45.9870   -104.6750
Minority Interests Profit
  -   -   -   -   -
Net Income
  -294.4860   -318.6340   5.9100   -321.4210   -425.7030

 

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
  -2.0000   -2.1800   0.0300   -1.4700   -2.1000
Dividend per Share
  0.4000   0.1600   0.0800   0.1400   0.1600

 

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
  999.4370   305.0340   300.7110   730.6700   696.2030
Cash Flow from Investing Activities
  -722.9620   -97.7550   -1,010.6160   -584.5520   -301.7640
Cash Flow from Financing
  -199.2640   -285.2780   716.5690   56.8640   -465.2210
Decrease / Increase in Cash
  70.3340   -78.1940   7.6760   202.2010   -70.8440
Employees
  3,400   3,600   8,000   8,000   5,800