10/11/2024  9:59:59 PM Chg. +0.24 Volume Bid1:59:51 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
35.88USD +0.67% 52,966
Turnover: 1.23 mill.
-Bid Size: - -Ask Size: - 2.41 bill.USD - 22.29

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
  9,489.2400   8,480.7180   7,733.9240   3,577.0690   1,478.7000
Intangible Assets
  -   -   -   -   61.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  9,755.6840   8,605.8670   7,862.3910   3,661.6530   1,617.7960
Inventories
  -   -   -   -   -
Accounts Receivable
  204.6960   200.7220   198.6650   147.8630   200.4190
Cash and Cash Equivalents
  662.8290   375.2320   104.6210   343.3320   194.1380
Current Assets
  1,038.9750   659.0560   422.1070   602.2840   455.6460
Total Assets
  10,794.6590   9,264.9230   8,284.4980   4,263.9370   2,073.4420

 

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
  84.0320   125.5570   108.2080   95.1590   120.3890
Long-term debt
  3,795.8670   3,877.4020   3,779.4990   0.0000   216
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  165   91.7000   68.2000   -   -
Liabilities
  4,844.0310   4,610.3490   4,625.5260   4,575.3250   572.8150
Share Capital
  2.4500   2.4680   2.4920   2.5110   .0010
Total Equity
  5,950.6280   4,654.5740   3,658.9720   -311.3880   1,500.6270
Minority Interests
  674.4670   401.4030   0.0000   -   -
Total liabilities equity
  10,794.6590   9,264.9230   8,284.4980   4,263.9370   2,073.4420

 

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
  1,236.9150   1,082.8260   1,305.4380   964.2720   770.3250
Depreciation (total)
  -   -   -   -   -
Operating Result
  -163.2720   -946.0740   -666.2730   -4,076.5450   60.8320
Interest Income
  -291.9890   -297.6110   -279.4350   -164.6530   -31.7350
Income Before Taxes
  -449.8120   -1,237.1760   -909.0850   -4,238.8620   102.3470
Income Taxes
  -42.6290   106.6410   38.5400   260.4030   -.4000
Minority Interests Profit
  -22.5840   245.4850   173.7760   0.0000   -
Net Income
  -516.5110   -885.0500   -700.5900   -3,978.4590   101.9820

 

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
  -2.1100   -3.5900   -2.8100   -15.8600   1.6100
Dividend per Share
  -   -   -   -   -

 

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
  453.9380   171.8510   186.7710   273.1970   51.6160
Cash Flow from Investing Activities
  -155.5880   -189.3770   -256.0300   -121.5200   207.8830
Cash Flow from Financing
  -361.2430   -269.3960   -200.7240   107.4400   -176.7700
Decrease / Increase in Cash
  -62.8930   -286.9220   -269.9830   259.1170   82.7290
Employees
  2,000   2,000   2,000   -   -