2024-04-22  9:59:58 PM Chg. +0.21 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
9.74USD +2.20% 108,707
Turnover: 1.06 mill.
-Bid Size: - -Ask Size: - 4.97 bill.USD 0.00% 12.80

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  607.9290   1,667.9790   4,008.8030   4,084.5500   4,007.1460
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  627.9140   2,028.4130   4,367.4370   4,424.1730   4,349.4930
Inventories
  -   -   -   -   -
Accounts Receivable
  26.7000   87.6110   120.1110   125   217.1000
Cash and Cash Equivalents
  61.2550   23.1930   18.5320   30.2720   30.6630
Current Assets
  302.5050   159.4270   289.6850   199.8100   318.7360
Total Assets
  930.4190   2,187.8400   4,657.1220   4,623.9830   4,668.2290

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  126.0340   138.7670   252.9940   259.2840   314.5690
Long-term debt
  1,110.5290   1,244.3630   2,500.1320   2,517.1490   2,615.2350
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  10.3000   161.9000   211.8000   -   -
Liabilities
  1,299.6910   1,618.2690   3,514.1000   3,357.2100   3,655.4500
Share Capital
  7.7140   52.9360   95.0030   116.2060   116.4620
Total Equity
  -369.2720   569.5710   1,143.0220   1,266.7730   1,012.7790
Minority Interests
  -   -   -   -   -
Total liabilities equity
  930.4190   2,187.8400   4,657.1220   4,623.9830   4,668.2290

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  255.3310   390.2510   768.6890   858.1950   1,850.7300
Depreciation (total)
  123.5570   53.9440   276.5260   417.1120   469.3880
Operating Result
  -.1830   116.0310   274.8860   163.0320   900.7740
Interest Income
  -145.9190   -43.4300   -160.9190   -233.7490   -217.8490
Income Before Taxes
  -129.3490   83.0660   124.6920   -61.6270   -230.3220
Income Taxes
  -17.9440   18.9440   27.8030   -9.2100   11.4030
Minority Interests Profit
  -   -   -   -   -
Net Income
  -111.4050   64.1220   74.4740   -83.4130   -259.2250

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  -7.6100   0.6100   0.5200   -0.3900   -1.1200
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  174.6140   102.3020   451.2370   575.7010   859.0050
Cash Flow from Investing Activities
  -178.9530   -161.6340   -1,170.8390   -511.1980   -550.8160
Cash Flow from Financing
  -.3100   -811.6620   714.9410   -52.7630   -307.7980
Decrease / Increase in Cash
  -4.6490   -870.9940   -4.6610   11.7400   .3910
Employees
  113   113   207   -   -