9/20/2024  10:10:00 PM Chg. -0.05 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
11.46USD -0.43% 10.97 mill.
Turnover: 104.91 mill.
10.66Bid Size: 100 11.69Ask Size: 100 2.06 bill.USD - 7.35

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
  2,225.6120   2,536.1690   2,388.5820   2,643.2750   4,040.3090
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   1.7450   146.0490
Fixed Assets
  2,295.4980   2,587.1540   2,426.8120   2,690.7970   4,394.1340
Inventories
  -   -   -   -   -
Accounts Receivable
  107.8420   106.2200   173.2410   150.5980   178.9770
Cash and Cash Equivalents
  87.0220   34.2330   69.8520   44.1450   33.6370
Current Assets
  293.9840   247.3920   340.0030   367.8290   422.1750
Total Assets
  2,589.4820   2,834.5460   2,766.8150   3,058.6260   4,816.3090

 

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
  71.3570   104.8640   85.8150   128.1740   84.1930
Long-term debt
  732.9810   985.5120   956.6670   585.3400   992.6140
Liabilities to Banks
  -   -   -   -   -
Provisions
  254.2000   -   -   -   -
Liabilities
  1,511.2050   1,907.9450   2,006.1620   1,893.0500   2,661.1580
Share Capital
  .5420   .8130   .8190   .8260   1.2750
Total Equity
  1,078.2770   926.6010   760.6530   1,165.5760   2,155.1510
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,589.4820   2,834.5460   2,766.8150   3,058.6260   4,816.3090

 

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
  927.6200   587.4860   1,244.5400   1,651.9800   1,457.8860
Depreciation (total)
  345.9310   364.3460   395.9940   414.6300   663.5340
Operating Result
  213.0940   -421.3100   374.6160   736.1190   209.7900
Interest Income
  -97.8470   -99.4150   -133.1380   -125.4980   -173.1450
Income Before Taxes
  22.5880   -430.0220   -184.5870   384.4520   126.7350
Income Taxes
  36.1410   -35.5830   1.6350   -2.5370   60.5970
Minority Interests Profit
  -   -   -   -   -
Net Income
  58.7290   -465.6050   -182.9520   381.9150   187.3320

 

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
  1.0800   -6.8800   -2.2400   4.6300   1.5600
Dividend per Share
  -   -   -   -   -

 

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
  393.7330   301.9230   411.3880   709.7390   519.0690
Cash Flow from Investing Activities
  -495.9560   -678.9040   -293.7470   -311.9770   -512.6260
Cash Flow from Financing
  48.0830   324.1920   -82.0220   -423.4690   85.4110
Decrease / Increase in Cash
  -54.1400   -52.7890   35.6190   -25.7070   91.8540
Employees
  440   -   -   -   -