2024-04-18  9:59:58 PM Chg. -7.49 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
893.66USD -0.83% 25,275
Turnover: 22.67 mill.
-Bid Size: - -Ask Size: - 98.13 bill.USD - 24.13

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
  2,083.4210   2,358.6050   2,575.8000   2,890.4000   3,221.6000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  864.2600   1,486.4940   1,755   3,256.8000   3,135.6000
Fixed Assets
  3,793.2780   4,429.2560   5,286.9000   7,116.1000   7,384.2000
Inventories
  399.3560   726.1380   1,151.2000   1,415.5000   1,916.6000
Accounts Receivable
  1,343.3680   1,538.6420   1,723.7000   2,100   3,111.5000
Cash and Cash Equivalents
  535.2030   812.7330   1,467.7000   1,617.8000   2,193.7000
Current Assets
  3,180.1880   4,335.0300   6,447.6000   7,689.1000   9,779.1000
Total Assets
  6,973.4660   8,764.2860   11,734.5000   14,805.2000   17,163.3000

 

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
  -   -   218.2000   418.1000   475.5000
Long-term debt
  351.5690   703.4530   708.5000   713.9000   2,695.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,524.2210   2,620.2080   2,977.2000   3,715.5000   6,138
Share Capital
  .1080   .1100   .1000   .1000   .1000
Total Equity
  4,449.2450   6,144.0780   8,757.3000   11,089.7000   11,025.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,973.4660   8,764.2860   11,734.5000   14,805.2000   17,163.3000

 

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
  4,860.4270   5,872.2270   6,710.8000   7,863.4000   8,497.1000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,330.7410   2,079.5910   2,534.4000   2,209.8000   3,576.6000
Interest Income
  -7.1950   -25.1190   -28.2000   -30.2000   -56.9000
Income Before Taxes
  1,329.8150   2,078.5110   2,553.5000   2,429.1000   3,810.4000
Income Taxes
  -434.2930   -880   -109.1000   -313.3000   297.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  895.5220   1,198.5110   2,444.4000   2,115.8000   3,513.2000

 

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
  8.5500   11.2700   22.6500   19.3800   32.6500
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
  1,473.3960   1,307.1120   2,195.1000   2,430   2,618.1000
Cash Flow from Investing Activities
  -1,046.9040   -1,005.1820   -1,463   -2,027.8000   -70.6000
Cash Flow from Financing
  -700.3910   -24.4000   -77.1000   -252.1000   -1,970.5000
Decrease / Increase in Cash
  -273.8990   277.5300   655   150.1000   577
Employees
  5,400   6,200   7,400   8,100   9,123