2024-04-19  9:59:58 PM Chg. -0.26 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
84.90USD -0.31% 101,698
Turnover: 8.63 mill.
-Bid Size: - -Ask Size: - 25.95 bill.USD - 26.53

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
  617.7390   721.6920   836.2060   815.0090   816.0920
Intangible Assets
  1,399.1120   1,441.3080   1,379.5460   1,367.9000   2,400
Long-Term Investments
  238.0010   216.1740   426.7110   452.3650   1,196.0880
Fixed Assets
  6,031.3030   6,702.5830   8,662.7320   9,193.5120   11,991.1260
Inventories
  -   -   -   -   -
Accounts Receivable
  3,207.2850   3,668.5910   4,466.6740   4,394.9540   5,150.4730
Cash and Cash Equivalents
  751.7740   777.2190   971.7810   1,896.1880   2,430.9510
Current Assets
  5,452.5270   6,754.2100   7,534.4640   8,845.6310   10,082.3650
Total Assets
  11,483.8300   13,456.7930   16,197.1960   18,039.1430   22,073.4910

 

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
  -   -   -   -   -
Long-term debt
  1,999.6030   1,767.2600   1,761.2450   1,380.2020   1,538.1230
Liabilities to Banks
  910.8000   1,328.8000   977.2000   1,384   1,277.5000
Provisions
  114   107.4000   34.6000   124.5000   405.3000
Liabilities
  7,404.2820   8,446.8910   9,924.0840   10,919.0560   12,714.3740
Share Capital
  3.3950   3.3690   3.3480   3.3560   3.3290
Total Equity
  4,079.5480   5,009.9020   6,273.1120   7,120.0870   9,359.1170
Minority Interests
  60.1180   71.1050   40.4190   41.7610   830.9240
Total liabilities equity
  11,483.8300   13,456.7930   16,197.1960   18,039.1430   22,073.4910

 

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
  14,209.6080   21,340.0880   23,894.0910   23,826.1950   27,746.0360
Depreciation (total)
  406.1140   451.9880   439.2240   501.7280   525.8710
Operating Result
  1,071.4420   1,087.9890   1,259.8750   969.7590   1,637.4670
Interest Income
  126.9610   98.6850   -   -   -
Income Before Taxes
  1,164.0930   1,379.0060   1,361.3450   969.9690   2,409.4210
Income Taxes
  466.1470   313.0580   69.8950   214.1010   567.5060
Minority Interests Profit
  6.4670   2.7290   9.0930   3.8790   5.3410
Net Income
  691.4790   1,063.2190   1,282.3570   751.9890   1,836.5740

 

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
  2.0500   3.1300   3.8200   2.2400   5.4800
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
  710.5050   1,131.2490   1,223.3800   1,830.7790   2,364.1780
Cash Flow from Investing Activities
  -141.4150   -560.6840   -721.0240   -341.5850   -1,280.8970
Cash Flow from Financing
  -603.7360   -506.6000   -271.9490   -625.2560   -490.6310
Decrease / Increase in Cash
  -10.8020   39.1250   229.8010   945.5020   500.5340
Employees
  80,000   90,000   100,000   100,000   105,000