6/21/2024  10:10:00 PM Chg. +3.26 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
245.06USD +1.35% 15.93 mill.
Turnover: 2.64 bill.
244.80Bid Size: 100 245.25Ask Size: 100 237.46 bill.USD - 57.66

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
  1,715.8280   1,787.5340   1,946.5270   2,051   2,375
Intangible Assets
  490.0060   1,255.0450   972.5100   2,075   4,724
Long-Term Investments
  1,383.9960   566.9530   677.2830   1,302   1,963
Fixed Assets
  8,423.4450   11,588.0960   11,719.4310   20,054   39,163
Inventories
  -   -   -   -   -
Accounts Receivable
  2,496.1650   3,196.6430   3,917.4010   4,924   6,174
Cash and Cash Equivalents
  1,158.3630   1,606.5490   2,543.4840   2,669   4,145
Current Assets
  4,347.3270   5,996.8270   9,290.3710   10,683   15,963
Total Assets
  12,770.7720   17,584.9230   21,009.8020   30,737   55,126

 

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
  71.4810   115.2570   76.4650   165   3,433
Long-term debt
  1,293.9470   2,008.3910   694.7810   3,173   2,673
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  7,767.9030   10,084.7960   11,621.3060   15,132   21,241
Share Capital
  .6710   .7080   .7300   1   1
Total Equity
  5,002.8690   7,500.1270   9,388.4960   15,605   33,885
Minority Interests
  -   -   -   -   -
Total liabilities equity
  12,770.7720   17,584.9230   21,009.8020   30,737   55,126

 

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
  6,667.2160   8,391.9840   10,480.0120   13,282   17,098
Depreciation (total)
  525.7500   632.2450   752.6000   962   2,135
Operating Result
  114.9230   64.2280   235.7680   535   297
Interest Income
  -57.1440   -61.6140   -51.0950   -97   -13
Income Before Taxes
  64.2790   25.3830   202.1080   983   706
Income Taxes
  -111.7050   154.2490   -74.6300   127   -580
Minority Interests Profit
  -   -   -   -   -
Net Income
  -47.4260   179.6320   127.4780   1,110   126

 

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
  -0.0700   0.2600   0.1800   1.4800   0.1500
Dividend per Share
  -   -   -   -   -

 

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
  1,612.5850   2,162.1980   2,737.9650   3,398   4,331
Cash Flow from Investing Activities
  -1,487.8780   -2,684.3410   -2,010.5020   -5,308   -2,980
Cash Flow from Financing
  132.6480   -997.6980   221.2250   2,010   164
Decrease / Increase in Cash
  250.2460   448.1860   936.9350   126   1,476
Employees
  19,000   25,000   29,000   35,000   49,000