14/11/2024  22:00:00 Chg. +0.1800 Volume Bid10:01:25 Ask10:01:25 Market Capitalization Dividend Y. P/E Ratio
182.4200USD +0.10% 1.37 mill.
Turnover: 159.53 mill.
176.8200Bid Size: 100 182.4200Ask Size: 100 53.26 bill.USD 4.38% 10.52

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  2,597.6250   3,390.8570   7,343.6170   20,371.9750   21,835
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   479
Fixed Assets
  2,649.6670   3,557.5140   7,412.3840   20,670.6660   22,662
Inventories
  1.7280   1.9830   9.1080   37.5700   37
Accounts Receivable
  -   70.3490   158.5750   296.5250   429
Cash and Cash Equivalents
  20.1150   1,666.5740   112.4460   214.5160   123
Current Assets
  108.7450   1,792.1660   358.6010   925.0210   869
Total Assets
  2,758.4120   5,349.6800   7,770.9850   21,595.6870   23,531

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  20.0080   47.6480   94.5900   127.9790   179
Long-term debt
  495.5000   1,105.9120   1,477.3470   4,464.3380   5,371
Liabilities to Banks
  -   -   106.7000   15.2000   27
Provisions
  -   -   421.8000   2,532.9000   2,675
Liabilities
  649.4390   1,331.3880   2,189.2480   7,429.4250   8,625
Share Capital
  .6680   .9010   .9820   1.6430   2
Total Equity
  2,108.9730   4,018.2920   5,581.7370   14,166.2620   14,906
Minority Interests
  233.0010   320.8300   326.8770   466.9750   1,657
Total liabilities equity
  2,758.4120   5,349.6800   7,770.9850   21,595.6870   23,531

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  446.7330   527.1070   1,205.1110   2,176.2560   3,964
Depreciation (total)
  217.6970   178.0150   326.7590   623.0390   1,447
Operating Result
  -740.2690   -68.6170   605.0200   1,010.7880   695
Interest Income
  -41.5100   -40.6840   -40.5540   -87.2760   -172
Income Before Taxes
  -749.1000   -164.7160   497.1890   1,113.2570   362
Income Taxes
  -201.3100   .1920   -19.5680   168.3620   47
Minority Interests Profit
  2.8380   .1260   34.4960   99.2230   75
Net Income
  -550.6280   -165.0340   482.2610   845.6720   240

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -8.7400   -2.2000   4.9500   8.0900   1.4700
Dividend per Share
  -   -   -   0.5000   0.9375

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  416.5010   332.0800   888.6250   1,564.5050   2,734
Cash Flow from Investing Activities
  -895.0500   -1,310.2420   -3,132.2820   -3,503.0430   -3,888
Cash Flow from Financing
  468.4810   2,624.6210   689.5290   2,040.6080   1,062
Decrease / Increase in Cash
  -10.0680   1,646.4590   -1,554.1280   102.0700   -92
Employees
  -   -   251   711   712