2024-04-17  10:10:00 PM Chg. -39.37 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
2,902.96USD -1.34% 177,338
Turnover: 167.04 mill.
2,891.87Bid Size: 100 2,933.45Ask Size: 100 79.6 bill.USD - 65.10

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,379.2540   1,458.6900   1,584.3110   1,769.2780   1,951.1470
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   102.3280   274.3110   388.0550
Fixed Assets
  1,450.7240   4,032.4000   4,562.6590   5,271.3940   5,751.6670
Inventories
  21.5550   26.0960   26.4450   32.8260   35.6680
Accounts Receivable
  62.3120   80.5450   104.5000   99.5990   106.8800
Cash and Cash Equivalents
  249.9530   480.6260   607.9870   815.3740   384
Current Assets
  814.7940   1,072.2040   1,420.2370   1,381.5640   1,175.8370
Total Assets
  2,265.5180   5,104.6040   5,982.8960   6,652.9580   6,927.5040

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  113.0710   115.8160   121.9900   163.1610   184.5660
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  235   193.6000   314   314.9000   -
Liabilities
  824.1790   3,421.5780   3,962.7610   4,355.5840   4,559.4810
Share Capital
  .3600   .3630   .3670   .3710   .3730
Total Equity
  1,441.3390   1,683.0260   2,020.1350   2,297.3740   2,368.0230
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,265.5180   5,104.6040   5,982.8960   6,652.9580   6,927.5040

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  4,864.9850   5,586.3690   5,984.6340   7,547.0610   8,634.6520
Depreciation (total)
  201.9790   212.7780   238.5340   254.6570   286.8260
Operating Result
  258.3680   443.9580   290.1640   804.9430   1,160.4030
Interest Income
  10.0680   14.3270   3.6170   7.8200   21.1280
Income Before Taxes
  268.4360   458.2850   293.7810   812.7630   1,181.5310
Income Taxes
  -91.8830   -108.1270   61.9850   -159.7790   -282.4300
Minority Interests Profit
  -   -   -   -   -
Net Income
  176.5530   350.1580   355.7660   652.9840   899.1010

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  6.3500   12.6200   12.7400   23.2100   32.2800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  621.5520   721.6320   663.8470   1,282.0810   1,323.1790
Cash Flow from Investing Activities
  -387.5780   -291.9740   -432.7170   -522.0420   -830.0320
Cash Flow from Financing
  -166.5350   -201.7350   -104.8510   -548.6060   -929.4040
Decrease / Increase in Cash
  65.9820   228.3290   127.3550   210.3940   -437.2640
Employees
  73,000   83,000   88,000   97,660   -