2021-05-17  12:00:00 AM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
0.0462USD - 1.14 mill.
Turnover: -
-Bid Size: - -Ask Size: - 29.22 bill.USD - 2.43

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  953.9000   1,703.6000   2,890.6190   2,628.4030   2,351.1260
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   .5000   369.5810   242.3930   243.9200
Fixed Assets
  -   -   3,304.0440   3,003.1730   2,614.3660
Inventories
  -   -   -   -   -
Accounts Receivable
  60.5000   61.4000   103.8580   71.8720   136.7610
Cash and Cash Equivalents
  167.1000   459   142.3400   112.9740   1,275.8750
Current Assets
  229.7000   531.1000   328.3490   331.5610   1,608.7790
Total Assets
  1,578.4000   2,693.1000   3,632.3930   3,334.7340   4,223.1450

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  110.3000   190.7000   -   -   -
Long-term debt
  -   11.4000   716.3160   946.0840   1,593.5990
Liabilities to Banks
  10.4000   23.7000   0.0000   6.9000   26.8000
Provisions
  18.6000   114.3000   203.2000   -   -
Liabilities
  452   642.9000   1,336.0970   1,295.8970   2,039.2530
Share Capital
  .7000   .8510   .8560   1.0820   1.5880
Total Equity
  1,126.4000   2,050.2000   2,296.2960   2,038.8370   2,183.8920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,578.4000   2,693.1000   3,632.3930   3,334.7340   4,223.1450

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  248.9000   262.8000   671.2660   709.4750   385.9100
Depreciation (total)
  90.7000   118.9000   265.4310   337.6940   245.9740
Operating Result
  97.3000   55.5000   226.1310   -1,334.2290   -868.1500
Interest Income
  -7.4000   -17.2000   23.7910   50.5780   62.3000
Income Before Taxes
  98.2000   251.3000   400.7440   -1,480.8850   -982.6220
Income Taxes
  26.4000   98.1000   153.3410   -256.0010   -2.9130
Minority Interests Profit
  -   -   -   -   -
Net Income
  68.4000   153.2000   247.4030   -1,224.8840   -979.7090

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  1.2200   1.9800   2.9000   -12.2700   -7.9700
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  199.2000   191.1000   409.8730   322.1790   337.8430
Cash Flow from Investing Activities
  -840.6000   -664.3000   -1,136.6570   -1,574.2530   -905.5820
Cash Flow from Financing
  714.6000   765.1000   410.1680   1,222.7080   1,730.6400
Decrease / Increase in Cash
  73.2000   291.9000   -316.6160   -29.3660   1,162.9010
Employees
  128   118   203   230   241