20/12/2024  21:59:56 Chg. -0.02 Volume Bid01:59:51 Ask01:59:51 Market Capitalization Dividend Y. P/E Ratio
28.83USD -0.07% 50,610
Turnover: 829,051.67
-Bid Size: - -Ask Size: - 6.56 bill.USD - 8.28

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
  7,733.9240   3,577.0690   1,478.7000   3,981.3010   4,124.3360
Intangible Assets
  -   -   61.8000   34.3720   10.1280
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  7,862.3910   3,661.6530   1,617.7960   4,183.0740   4,445.6890
Inventories
  -   -   -   -   -
Accounts Receivable
  198.6650   147.8630   200.4190   468.8020   548.8440
Cash and Cash Equivalents
  104.6210   343.3320   194.1380   476.2060   360.7940
Current Assets
  422.1070   602.2840   455.6460   1,051.7900   1,061.7480
Total Assets
  8,284.4980   4,263.9370   2,073.4420   5,234.8640   5,507.4370

 

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
  108.2080   95.1590   120.3890   290.6900   395.1650
Long-term debt
  3,779.4990   0.0000   216   513.0550   586.2030
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  68.2000   -   -   -   -
Liabilities
  4,625.5260   4,575.3250   572.8150   1,627.7790   1,586.1970
Share Capital
  2.4920   2.5110   .0010   .0010   .0010
Total Equity
  3,658.9720   -311.3880   1,500.6270   3,607.0850   3,921.2400
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  8,284.4980   4,263.9370   2,073.4420   5,234.8640   5,507.4370

 

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
  1,305.4380   964.2720   770.3250   1,413.8470   2,589.0180
Depreciation (total)
  -   -   -   -   -
Operating Result
  -666.2730   -4,076.5450   60.8320   228.7700   574.7050
Interest Income
  -279.4350   -164.6530   -31.7350   -28.3570   -59.1390
Income Before Taxes
  -909.0850   -4,238.8620   102.3470   191.5010   512.2430
Income Taxes
  38.5400   260.4030   -.4000   -22.6000   -30.3410
Minority Interests Profit
  173.7760   0.0000   -   -   -
Net Income
  -700.5900   -3,978.4590   101.9820   168.9480   481.9020

 

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
  -2.8100   -15.8600   1.6100   1.9900   3.4800
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
  186.7710   273.1970   51.6160   280.9850   574.3370
Cash Flow from Investing Activities
  -256.0300   -121.5200   207.8830   375.7720   -366.5080
Cash Flow from Financing
  -200.7240   107.4400   -176.7700   -367.7720   -325.7910
Decrease / Increase in Cash
  -269.9830   259.1170   82.7290   288.9850   -117.9620
Employees
  2,000   -   -   -   -