12/8/2023  9:59:55 PM Chg. +1.88 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
250.78USD +0.76% 148,842
Turnover: 37.34 mill.
-Bid Size: - -Ask Size: - 242.78 bill.USD - 1,194.33

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  1,787.5340   1,946.5270   2,051   2,375   2,459
Intangible Assets
  1,255.0450   972.5100   2,075   4,724   4,114
Long-Term Investments
  566.9530   677.2830   1,302   1,963   3,909
Fixed Assets
  11,588.0960   11,719.4310   20,054   39,163   44,412
Inventories
  -   -   -   -   -
Accounts Receivable
  3,196.6430   3,917.4010   4,924   6,174   7,786
Cash and Cash Equivalents
  1,606.5490   2,543.4840   2,669   4,145   6,195
Current Assets
  5,996.8270   9,290.3710   10,683   15,963   21,889
Total Assets
  17,584.9230   21,009.8020   30,737   55,126   66,301

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  115.2570   76.4650   165   3,433   4,355
Long-term debt
  2,008.3910   694.7810   3,173   2,673   2,673
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  10,084.7960   11,621.3060   15,132   21,241   24,808
Share Capital
  .7080   .7300   1   1   1
Total Equity
  7,500.1270   9,388.4960   15,605   33,885   41,493
Minority Interests
  -   -   -   -   -
Total liabilities equity
  17,584.9230   21,009.8020   30,737   55,126   66,301

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  8,391.9840   10,480.0120   13,282   17,098   21,252
Depreciation (total)
  632.2450   752.6000   962   2,135   2,846
Operating Result
  64.2280   235.7680   535   297   455
Interest Income
  -61.6140   -51.0950   -97   -13   -42
Income Before Taxes
  25.3830   202.1080   983   706   2,561
Income Taxes
  154.2490   -74.6300   127   -580   1,511
Minority Interests Profit
  -   -   -   -   -
Net Income
  179.6320   127.4780   1,110   126   4,072

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.2600   0.1800   1.4800   0.1500   4.4800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,162.1980   2,737.9650   3,398   4,331   4,801
Cash Flow from Investing Activities
  -2,684.3410   -2,010.5020   -5,308   -2,980   -3,971
Cash Flow from Financing
  -997.6980   221.2250   2,010   164   1,194
Decrease / Increase in Cash
  448.1860   936.9350   126   1,476   2,050
Employees
  25,000   29,000   35,000   49,000   56,606