2024-05-09  5:49:08 PM Chg. -2.0400 Volume Bid5:49:25 PM Ask5:49:25 PM Market Capitalization Dividend Y. P/E Ratio
416.7800USD -0.49% 157,074
Turnover: 33.18 mill.
416.4800Bid Size: 400 416.9000Ask Size: 200 107.56 bill.USD - 29.67

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
  698.3620   789.4370   812.0050   758.0850   958.5340
Intangible Assets
  284.3400   29   -   400   400
Long-Term Investments
  20.2760   20.4470   -   -   -
Fixed Assets
  -   897.0510   2,402.7890   3,495.6360   3,618.4290
Inventories
  77.6040   111.8300   124.3600   167.5020   280.7770
Accounts Receivable
  201.0830   281.3430   409.6880   633.5180   885.3520
Cash and Cash Equivalents
  1,183.9450   1,665.4120   2,650.1340   3,109.3220   5,988.1870
Current Assets
  1,831.5400   2,648.9630   3,843.1090   4,822.8290   8,133.3790
Total Assets
  2,896.7870   3,546.0140   6,245.8980   8,318.4650   11,751.8080

 

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
  61.4510   73.9940   110.9870   87.6100   155.1390
Long-term debt
  521.3350   583.9020   581.5500   538.5760   539.0420
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  134.1000   6.3000   -   -   -
Liabilities
  1,558.5960   1,503.7080   1,810.6950   2,233.2210   3,064.9930
Share Capital
  2.4500   2.5120   2.5460   2.5890   2.5990
Total Equity
  1,338.1910   2,042.3060   4,435.2030   6,085.2440   8,686.8150
Minority Interests
  181.6090   13.7270   0.0000   0.0000   0.0000
Total liabilities equity
  2,896.7870   3,546.0140   6,245.8980   8,318.4650   11,751.8080

 

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
  1,702.1770   2,488.6520   3,047.5970   4,162.8210   6,205.6830
Depreciation (total)
  61.3980   61.3970   72.4200   106.9410   109.5150
Operating Result
  9.9360   123.2430   635.1500   1,197.5660   2,856.2900
Interest Income
  81.4320   57.5500   34.1190   -   -
Income Before Taxes
  -67.3660   -15.6890   600.2410   1,394.9190   3,116.7980
Income Taxes
  16.6650   -107.3240   -1,486.8620   218.1090   405.1510
Minority Interests Profit
  -28.0210   171.8490   9.7930   0.0000   0.0000
Net Income
  -112.0520   263.4840   2,096.8960   1,176.8100   2,711.6470

 

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
  -0.4600   1.0600   8.2400   4.5800   10.4400
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
  236.1030   844.9420   1,270.2860   1,569.3300   3,253.5050
Cash Flow from Investing Activities
  104.4690   -437.6810   -202.1580   -1,235.3180   99.3880
Cash Flow from Financing
  133.2710   68.4040   -71.2190   126.7730   -505.2810
Decrease / Increase in Cash
  469.1770   481.4670   990.7270   462.4280   2,868.1640
Employees
  2,150   2,300   2,500   3,000   3,400