2024-04-19  10:00:00 PM Chg. +0.1700 Volume Bid12:00:00 AM Ask12:00:00 AM Market Capitalization Dividend Y. P/E Ratio
11.5100USD +1.50% 4.69 mill.
Turnover: 46.19 mill.
11.0000Bid Size: 100 11.7000Ask Size: 100 4.7 bill.USD 2.78% 13.08

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
  3,306.6770   2,761.0410   2,331.7550   2,260.5760   3,340.4120
Intangible Assets
  48.9440   30.0870   7.5370   5.8450   1,051.6970
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,807.8000   2,821.1130   2,374.1950   2,314.4040   5,934.3330
Inventories
  36.3570   33.0850   42.3590   58.0380   180.8050
Accounts Receivable
  339.6990   160.2140   356.0830   565.5200   971.0910
Cash and Cash Equivalents
  174.1850   224.9150   117.5240   137.5530   192.6800
Current Assets
  631.8150   477.9560   583.6530   829.4190   1,485.6980
Total Assets
  4,439.6150   3,299.0690   2,957.8480   3,143.8230   7,420.0310

 

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
  170.4750   91.6220   190.2190   237.0560   534.4200
Long-term debt
  966.5400   901.4840   852.3230   830.9370   1,224.9410
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  203   77.7000   29.2000   -   -
Liabilities
  1,605.9950   1,283.0100   1,348.3610   1,478.3000   2,599.3500
Share Capital
  2.6940   2.7100   2.9930   3.0230   5.1660
Total Equity
  2,833.6200   2,016.0590   1,609.4870   1,665.5230   4,820.6810
Minority Interests
  -   -   -   -   8.3890
Total liabilities equity
  4,439.6150   3,299.0690   2,957.8480   3,143.8230   7,420.0310

 

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
  2,470.6850   1,124.2490   1,357.0810   2,647.5920   4,146.4560
Depreciation (total)
  1,003.8730   670.9100   849.1780   483.9450   731.4160
Operating Result
  -461.5760   -892.2580   -677.7500   211.0310   351.9540
Interest Income
  -69.1910   -39.5160   -41.7560   -39.8960   -46.7480
Income Before Taxes
  -530.3780   -931.0180   -719.7810   167.8620   307.1040
Income Taxes
  -104.6750   -127.3260   -62.7020   13.2040   61.1520
Minority Interests Profit
  -   -   -   -   -.3400
Net Income
  -425.7030   -803.6920   -654.5450   154.6580   246.2920

 

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
  -2.1000   -4.2700   -3.3600   0.7200   0.8800
Dividend per Share
  0.1600   0.1000   0.0800   0.2000   0.3200

 

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
  696.2030   278.8580   95.4960   566.1880   1,005.9140
Cash Flow from Investing Activities
  -301.7640   -124.9760   -131.5940   -413.2270   -1,017.5900
Cash Flow from Financing
  -465.2210   -103.1500   -71.9330   -133.3810   65.5670
Decrease / Increase in Cash
  -70.8440   50.7300   -107.3910   20.0290   55.1270
Employees
  5,800   3,000   5,000   -   -