2021-09-30  12:00:00 AM Chg. - Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
87.20USD - 7.11 mill.
Turnover: -
86.00Bid Size: - 95.00Ask Size: - 8.97 bill.USD 1.01% -

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
  205.4650   210.9220   257.6860   519.2910   436.1010
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,712.3890   4,107.0040   4,637.9450   6,518.5430   3,964.6510
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  652.8760   400.5340   800.6660   94.7220   273.1450
Current Assets
  969.3040   935.6350   1,424.1390   621.4860   657.3380
Total Assets
  4,681.6930   5,042.6390   6,062.0840   7,140.0290   4,621.9890

 

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
  49.1630   68.8830   76.9270   36.2800   21.9020
Long-term debt
  1,487.9390   1,486.9200   1,488.5540   1,985.2460   1,987.2990
Liabilities to Banks
  -   -   -   -   -
Provisions
  405.7000   453.5000   714   757.3000   -
Liabilities
  2,321.6290   2,474.3610   2,732.2980   3,563.8880   3,068.5350
Share Capital
  .9510   .9540   .9580   1.0210   1.0290
Total Equity
  2,360.0640   2,568.2780   3,329.7860   3,576.1410   1,553.4540
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,681.6930   5,042.6390   6,062.0840   7,140.0290   4,621.9890

 

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
  1,257.3450   1,918.2490   2,339.0170   2,362.9690   1,558.5950
Depreciation (total)
  -   -   -   -   -
Operating Result
  -606.9470   750.7140   1,046.9680   -115.3260   -2,284.0410
Interest Income
  -   -   -   -   -
Income Before Taxes
  -658.2640   681.9960   1,022.5070   -150.9890   -2,326.3850
Income Taxes
  -227.2150   187.6670   230.6560   -26.3700   -358.9270
Minority Interests Profit
  -   -   -   -   -
Net Income
  -431.0490   494.3290   791.8510   -124.6190   -1,967.4580

 

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
  -4.6200   5.1900   8.3200   -1.3300   -19.7300
Dividend per Share
  0.3200   0.3200   0.6800   0.8000   0.8800

 

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
  599.2250   1,096.5640   1,550.9940   1,343.9660   904.1670
Cash Flow from Investing Activities
  -692.4100   -1,265.8970   -1,085.6180   -1,577.8820   -578.8750
Cash Flow from Financing
  -33.3210   -83.0090   -65.2440   -472.0280   -146.8690
Decrease / Increase in Cash
  -126.5060   -252.3420   400.1320   -705.9440   178.4230
Employees
  856   910   955   987   -