2024-04-25  9:59:49 PM Chg. +0.16 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
10.30USD +1.58% 81,204
Turnover: 826,015.37
-Bid Size: - -Ask Size: - 5.26 bill.USD 0.00% 13.55

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  4,008.8030   4,084.5500   4,007.1460   4,622.6550   5,384.7710
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,367.4370   4,424.1730   4,349.4930   5,049.2680   5,792.1300
Inventories
  -   -   -   -   -
Accounts Receivable
  120.1110   125   217.1000   415.1000   166.6000
Cash and Cash Equivalents
  18.5320   30.2720   30.6630   54.6520   16.6690
Current Assets
  289.6850   199.8100   318.7360   644.9870   461.4930
Total Assets
  4,657.1220   4,623.9830   4,668.2290   5,694.2550   6,253.6230

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  252.9940   259.2840   314.5690   530.1950   523.2600
Long-term debt
  2,500.1320   2,517.1490   2,615.2350   2,152.5710   2,640.3910
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  211.8000   -   -   -   -
Liabilities
  3,514.1000   3,357.2100   3,655.4500   3,415.9410   3,870.4320
Share Capital
  95.0030   116.2060   116.4620   138.7590   139.2140
Total Equity
  1,143.0220   1,266.7730   1,012.7790   2,278.3140   2,383.1910
Minority Interests
  -   -   -   -   24.7770
Total liabilities equity
  4,657.1220   4,623.9830   4,668.2290   5,694.2550   6,253.6230

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  768.6890   858.1950   1,850.7300   3,628.0570   1,565.1090
Depreciation (total)
  276.5260   417.1120   469.3880   489.4500   607.9080
Operating Result
  274.8860   163.0320   900.7740   2,281.4810   226.5970
Interest Income
  -160.9190   -233.7490   -217.8490   -170.1760   -
Income Before Taxes
  124.6920   -61.6270   -230.3220   1,401.9430   246.9890
Income Taxes
  27.8030   -9.2100   11.4030   261.0610   35.0950
Minority Interests Profit
  -   -   -   -   -.7770
Net Income
  74.4740   -83.4130   -259.2250   1,124.8680   211.1170

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  0.5200   -0.3900   -1.1200   4.7500   0.7600
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  451.2370   575.7010   859.0050   1,698.3880   1,016.8460
Cash Flow from Investing Activities
  -1,170.8390   -511.1980   -550.8160   -1,097.6830   -1,417.8010
Cash Flow from Financing
  714.9410   -52.7630   -307.7980   -576.7160   362.9720
Decrease / Increase in Cash
  -4.6610   11.7400   .3910   23.9890   -37.9830
Employees
  207   -   -   -   -