2023-08-04  10:00:00 PM Chg. - Volume Bid1:50:00 AM Ask1:50:00 AM Market Capitalization Dividend Y. P/E Ratio
73.8500USD - 15.5 mill.
Turnover: 890.5 mill.
74.0000Bid Size: - 74.1900Ask Size: - 6.43 bill.USD 2.64% 3.94

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  4,002.8620   4,095.2020   4,859.1990   4,814.8650   7,293.3550
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,269.6850   4,144.6500   4,929.7250   4,878.0930   7,389.0100
Inventories
  -   -   -   -   -
Accounts Receivable
  181.4340   266.3540   244.2510   398.6050   546.3110
Cash and Cash Equivalents
  1.3980   .9630   2.6230   33.8290   6.4940
Current Assets
  274.4600   304.0300   308.2480   458.5730   593.7550
Total Assets
  4,544.1450   4,448.6800   5,237.9730   5,336.6660   7,982.7650

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  181.8640   98.9340   90.6350   127.8910   244.4060
Long-term debt
  1,194.8760   1,177.2260   1,409.5480   942.0840   1,314.0100
Liabilities to Banks
  -   -   -   -   -
Provisions
  198.1000   195.8000   -   -   -
Liabilities
  2,017.4370   2,113.1730   2,622.4350   2,426.4190   4,000.0200
Share Capital
  .6610   .6170   .9980   .9650   .8920
Total Equity
  2,526.7080   2,335.5070   2,615.5380   2,910.2470   3,982.7450
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,544.1450   4,448.6800   5,237.9730   5,336.6660   7,982.7650

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,548.6590   1,156.1230   1,339.2260   1,855.9100   3,845.7330
Depreciation (total)
  -   -   619.7390   635.1840   749.6570
Operating Result
  77.7460   11.1050   -643.5380   631.5920   2,206.9980
Interest Income
  -70.7300   -71.1710   -88.6840   -82.6980   -64.7340
Income Before Taxes
  7.4290   -59.9940   -732.2220   548.8940   2,232.3210
Income Taxes
  -5.4060   3.3220   7.9000   -26.5830   -454.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  2.0230   -56.6720   -724.3200   522.3110   1,778.1210

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  0.0300   -0.8900   -7.3700   5.3000   18.7600
Dividend per Share
  -   -   -   0.3600   1.9500

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  889.3020   858.2260   870.0790   1,547.7960   2,772.3240
Cash Flow from Investing Activities
  -1,087.9270   -677.7720   -687.1590   -578.8040   -2,149.5160
Cash Flow from Financing
  18.0990   -188.8900   -181.2600   -937.7860   -650.1430
Decrease / Increase in Cash
  -180.5260   -8.4360   1.6600   31.2060   -27.3350
Employees
  600   540   -   -   -