2024-11-15  7:57:05 AM Chg. -0.1000 Volume Bid9:22:15 AM Ask9:22:15 AM Market Capitalization Dividend Y. P/E Ratio
171.7800EUR -0.06% -
Turnover: -
171.0000Bid Size: 100 171.8400Ask Size: 100 50.63 bill.EUR - -

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
  3,390.8570   7,343.6170   20,371.9750   21,835   16,214
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   479   533
Fixed Assets
  3,557.5140   7,412.3840   20,670.6660   22,662   17,017
Inventories
  1.9830   9.1080   37.5700   37   33
Accounts Receivable
  70.3490   158.5750   296.5250   429   281
Cash and Cash Equivalents
  1,666.5740   112.4460   214.5160   123   104
Current Assets
  1,792.1660   358.6010   925.0210   869   602
Total Assets
  5,349.6800   7,770.9850   21,595.6870   23,531   17,619

 

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
  47.6480   94.5900   127.9790   179   71
Long-term debt
  1,105.9120   1,477.3470   4,464.3380   5,371   5,624
Liabilities to Banks
  -   106.7000   15.2000   27   306
Provisions
  -   421.8000   2,532.9000   2,675   1,206
Liabilities
  1,331.3880   2,189.2480   7,429.4250   8,625   7,815
Share Capital
  .9010   .9820   1.6430   2   2
Total Equity
  4,018.2920   5,581.7370   14,166.2620   14,906   9,804
Minority Interests
  320.8300   326.8770   466.9750   1,657   1,010
Total liabilities equity
  5,349.6800   7,770.9850   21,595.6870   23,531   17,619

 

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
  527.1070   1,205.1110   2,176.2560   3,964   2,813
Depreciation (total)
  178.0150   326.7590   623.0390   1,447   1,304
Operating Result
  -68.6170   605.0200   1,010.7880   695   -5,476
Interest Income
  -40.6840   -40.5540   -87.2760   -172   -197
Income Before Taxes
  -164.7160   497.1890   1,113.2570   362   -5,776
Income Taxes
  .1920   -19.5680   168.3620   47   -1,104
Minority Interests Profit
  .1260   34.4960   99.2230   75   -155
Net Income
  -165.0340   482.2610   845.6720   240   -4,517

 

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
  -2.2000   4.9500   8.0900   1.4700   -28.5900
Dividend per Share
  -   -   0.5000   0.9375   1.5250

 

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
  332.0800   888.6250   1,564.5050   2,734   2,118
Cash Flow from Investing Activities
  -1,310.2420   -3,132.2820   -3,503.0430   -3,888   -2,101
Cash Flow from Financing
  2,624.6210   689.5290   2,040.6080   1,062   -37
Decrease / Increase in Cash
  1,646.4590   -1,554.1280   102.0700   -92   -20
Employees
  -   251   711   712   732