2024-05-09  9:59:59 PM Chg. +0.20 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
10.32USD +1.98% 49,300
Turnover: 509,104.16
-Bid Size: - -Ask Size: - 5.4 bill.USD 0.00% 13.55

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
  798.6620   607.9290   1,667.9790   4,008.8030   4,084.5500
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  799.7020   627.9140   2,028.4130   4,367.4370   4,424.1730
Inventories
  -   -   -   -   -
Accounts Receivable
  19.3390   26.7000   87.6110   120.1110   125
Cash and Cash Equivalents
  65.9040   61.2550   23.1930   18.5320   30.2720
Current Assets
  90.1720   302.5050   159.4270   289.6850   199.8100
Total Assets
  889.8740   930.4190   2,187.8400   4,657.1220   4,623.9830

 

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
  45.3110   126.0340   138.7670   252.9940   259.2840
Long-term debt
  1,044.5060   1,110.5290   1,244.3630   2,500.1320   2,517.1490
Liabilities to Banks
  6   0.0000   0.0000   0.0000   -
Provisions
  9.1000   10.3000   161.9000   211.8000   -
Liabilities
  1,161.1430   1,299.6910   1,618.2690   3,514.1000   3,357.2100
Share Capital
  6.9690   7.7140   52.9360   95.0030   116.2060
Total Equity
  -271.2690   -369.2720   569.5710   1,143.0220   1,266.7730
Minority Interests
  -   -   -   -   -
Total liabilities equity
  889.8740   930.4190   2,187.8400   4,657.1220   4,623.9830

 

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
  175.7060   255.3310   390.2510   768.6890   858.1950
Depreciation (total)
  141.4870   123.5570   53.9440   276.5260   417.1120
Operating Result
  -183.7900   -.1830   116.0310   274.8860   163.0320
Interest Income
  -127.8710   -145.9190   -43.4300   -160.9190   -233.7490
Income Before Taxes
  -127.9650   -129.3490   83.0660   124.6920   -61.6270
Income Taxes
  7.1690   -17.9440   18.9440   27.8030   -9.2100
Minority Interests Profit
  -   -   -   -   -
Net Income
  -135.1340   -111.4050   64.1220   74.4740   -83.4130

 

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
  -11.5200   -7.6100   0.6100   0.5200   -0.3900
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   -

 

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
  -23.7280   174.6140   102.3020   451.2370   575.7010
Cash Flow from Investing Activities
  -29.5690   -178.9530   -161.6340   -1,170.8390   -511.1980
Cash Flow from Financing
  -14.8050   -.3100   -811.6620   714.9410   -52.7630
Decrease / Increase in Cash
  -68.1020   -4.6490   -870.9940   -4.6610   11.7400
Employees
  117   113   113   207   -