8/4/2023  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

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  4,008.2660   3,933.4670   4,002.8620   4,095.2020   4,859.1990
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,086.0170   4,018.6670   4,269.6850   4,144.6500   4,929.7250
Inventories
  -   -   -   -   -
Accounts Receivable
  143.3920   197.5980   181.4340   266.3540   244.2510
Cash and Cash Equivalents
  244.1000   180.6750   1.3980   .9630   2.6230
Current Assets
  399.8250   401.2240   274.4600   304.0300   308.2480
Total Assets
  4,485.8420   4,419.8910   4,544.1450   4,448.6800   5,237.9730

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  66.3220   150.0670   181.8640   98.9340   90.6350
Long-term debt
  1,043.9540   1,151.9320   1,194.8760   1,177.2260   1,409.5480
Liabilities to Banks
  -   -   -   -   -
Provisions
  400.9000   192   198.1000   195.8000   -
Liabilities
  1,863.0880   1,912.2420   2,017.4370   2,113.1730   2,622.4350
Share Capital
  .6570   .6590   .6610   .6170   .9980
Total Equity
  2,622.7540   2,507.6490   2,526.7080   2,335.5070   2,615.5380
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,485.8420   4,419.8910   4,544.1450   4,448.6800   5,237.9730

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  382.9150   921.6160   1,548.6590   1,156.1230   1,339.2260
Depreciation (total)
  -   -   -   -   619.7390
Operating Result
  -332.1140   -238.2520   77.7460   11.1050   -643.5380
Interest Income
  -61.9720   -78.6940   -70.7300   -71.1710   -88.6840
Income Before Taxes
  -393.1230   -339.4320   7.4290   -59.9940   -732.2220
Income Taxes
  147.1950   211.9280   -5.4060   3.3220   7.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -245.9280   -127.5040   2.0230   -56.6720   -724.3200

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  -5.0100   -1.9400   0.0300   -0.8900   -7.3700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  486.2630   588.5630   889.3020   858.2260   870.0790
Cash Flow from Investing Activities
  -1,509.1260   -716.9860   -1,087.9270   -677.7720   -687.1590
Cash Flow from Financing
  1,266.1130   64.9980   18.0990   -188.8900   -181.2600
Decrease / Increase in Cash
  243.2500   -63.4250   -180.5260   -8.4360   1.6600
Employees
  395   600   600   540   -