2024-05-17  10:00:00 PM Chg. +0.2100 Volume Bid10:43:28 PM Ask10:43:28 PM Market Capitalization Dividend Y. P/E Ratio
35.5200USD +0.59% 3.64 mill.
Turnover: 103.28 mill.
35.3700Bid Size: 100 35.8900Ask Size: 500 7.69 bill.USD - 9.73

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
  612.3420   1,502.8170   2,882.6060   2,614.5240   14,333
Intangible Assets
  487.4980   996.8160   1,362.0060   1,111.3980   4,253
Long-Term Investments
  1.2860   -   -   -   -
Fixed Assets
  1,192.2910   3,295.4400   5,338.2660   5,035.9100   29,718
Inventories
  11.0550   16.8700   20.5950   18.3790   44
Accounts Receivable
  14.6940   45.7970   60.1690   53.8990   338
Cash and Cash Equivalents
  61.0290   134.5960   230.7520   206.3170   1,758
Current Assets
  101.7530   251.0320   573.1960   604.6430   6,667
Total Assets
  1,294.0440   3,546.4720   5,911.4620   5,640.5530   36,385

 

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
  21.5760   34.7780   58.5240   61.9510   165
Long-term debt
  795.8810   2,189.5780   4,221.1080   3,295.0600   26,368
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  995.5930   2,601.3460   4,882.3090   4,523.2960   31,351
Share Capital
  -   -   .0010   .0010   -
Total Equity
  298.4510   945.1260   1,029.1530   1,117.2570   5,034
Minority Interests
  -   -   -   -   18
Total liabilities equity
  1,294.0440   3,546.4720   5,911.4620   5,640.5530   36,385

 

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
  892.8960   1,473.5040   2,056.0070   2,528.2490   3,474
Depreciation (total)
  63.4490   105.8910   157.4290   221.5250   583
Operating Result
  89.1180   94.8690   310.1030   409.9730   -437
Interest Income
  -50.9170   -99.7690   -171.7320   -286.2480   -1,174
Income Before Taxes
  38.0460   -43.3300   135.6220   124.9780   -1,632
Income Taxes
  -13.2440   117.2700   -40.3870   -43.9770   -126
Minority Interests Profit
  -   -   -   -   1
Net Income
  24.8020   73.9400   95.2350   81.0010   -1,757

 

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
  0.5300   1.1000   1.2300   1.0400   -13.5000
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
  97.5700   130.2410   323.2800   312.5260   -582
Cash Flow from Investing Activities
  -41.1480   -1,407.7750   -1,268.2290   369.5400   -6,179
Cash Flow from Financing
  -73.6710   1,351.1010   1,043.8910   -712.1790   10,641
Decrease / Increase in Cash
  -17.2490   73.5670   98.9420   -30.1130   3,999
Employees
  -   -   -   -   -