2024-05-08  10:00:01 PM Chg. -1.69 Volume Bid10:00:00 AM Ask10:00:00 AM Market Capitalization Dividend Y. P/E Ratio
107.14USD -1.55% 843,286
Turnover: 63.69 mill.
95.00Bid Size: 100 116.60Ask Size: 100 10.01 bill.USD 0.00% 56.99

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
  938.9610   780.3180   688.0400   796.6550   1,315.1220
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,042.2320   862.5280   753.1080   919.7480   1,471.6390
Inventories
  21.8560   15.8760   12.6060   30.8300   31.9330
Accounts Receivable
  110.1800   112.6230   86.5030   156.4650   268.3520
Cash and Cash Equivalents
  218.2900   149.9330   149.0370   164.1920   274.4370
Current Assets
  537.2960   388.6490   342.6720   377.9080   591.1350
Total Assets
  1,579.5280   1,251.1770   1,095.7800   1,297.6560   2,062.7740

 

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
  27.5010   16.9810   20.7880   38.9460   44.9310
Long-term debt
  279.0440   164.9340   167.8850   169.0360   631.3610
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  563.1180   427.9050   394.0110   431.6660   1,025.0770
Share Capital
  .0400   .0410   .0410   .0510   .0520
Total Equity
  1,016.4100   823.2720   701.7690   865.9900   1,037.6970
Minority Interests
  1.6110   1.1570   .4660   .0220   -1.5420
Total liabilities equity
  1,579.5280   1,251.1770   1,095.7800   1,297.6560   2,062.7740

 

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
  486.5490   397.0380   371.0330   647.6840   1,009.9850
Depreciation (total)
  101.9310   116.7090   114.5440   119.1600   180.3310
Operating Result
  -86.6040   -186.8020   -95.0160   26.7080   182.2150
Interest Income
  29.0680   1.2280   1.6050   5.3970   6.5170
Income Before Taxes
  -113.4950   -197.6610   -123.7850   -2.3070   138.9290
Income Taxes
  27.7240   -.9650   5.8750   19.8860   43.3080
Minority Interests Profit
  .5240   -.4540   -.6910   -.4440   -1.5640
Net Income
  -141.7430   -196.2420   -128.9690   -21.7490   97.1850

 

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
  -3.7100   -4.8600   -3.1400   -0.4900   1.8800
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
  -31.4230   3.9860   15.0060   40.2260   104.7050
Cash Flow from Investing Activities
  10.8490   23.3960   25.0590   -23.8090   -610.2730
Cash Flow from Financing
  -149.5620   -99.7650   -41.0140   -2.7160   615.5560
Decrease / Increase in Cash
  -170.1360   -72.3830   -.9490   13.7010   109.9880
Employees
  5,300   -   -   -   -