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

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  1,594.1200   2,083.4210   2,358.6050   2,575.8000   2,890.4000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  632.1620   864.2600   1,486.4940   1,755   3,256.8000
Fixed Assets
  2,694.0370   3,793.2780   4,429.2560   5,286.9000   7,116.1000
Inventories
  238.5780   399.3560   726.1380   1,151.2000   1,415.5000
Accounts Receivable
  1,152.4890   1,343.3680   1,538.6420   1,723.7000   2,100
Cash and Cash Equivalents
  809.1020   535.2030   812.7330   1,467.7000   1,617.8000
Current Assets
  2,915.0950   3,180.1880   4,335.0300   6,447.6000   7,689.1000
Total Assets
  5,609.1320   6,973.4660   8,764.2860   11,734.5000   14,805.2000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  -   -   -   218.2000   418.1000
Long-term debt
  362.9190   351.5690   703.4530   708.5000   713.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,954.2950   2,524.2210   2,620.2080   2,977.2000   3,715.5000
Share Capital
  .1060   .1080   .1100   .1000   .1000
Total Equity
  3,654.8370   4,449.2450   6,144.0780   8,757.3000   11,089.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,609.1320   6,973.4660   8,764.2860   11,734.5000   14,805.2000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  4,103.7280   4,860.4270   5,872.2270   6,710.8000   7,863.4000
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,251.9160   1,330.7410   2,079.5910   2,534.4000   2,209.8000
Interest Income
  -14.2410   -7.1950   -25.1190   -28.2000   -30.2000
Income Before Taxes
  1,225.0970   1,329.8150   2,078.5110   2,553.5000   2,429.1000
Income Taxes
  -589.0410   -434.2930   -880   -109.1000   -313.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  636.0560   895.5220   1,198.5110   2,444.4000   2,115.8000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  6.1700   8.5500   11.2700   22.6500   19.3800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,330.7800   1,473.3960   1,307.1120   2,195.1000   2,430
Cash Flow from Investing Activities
  -907.6010   -1,046.9040   -1,005.1820   -1,463   -2,027.8000
Cash Flow from Financing
  -262.7960   -700.3910   -24.4000   -77.1000   -252.1000
Decrease / Increase in Cash
  160.3830   -273.8990   277.5300   655   150.1000
Employees
  4,300   5,400   6,200   7,400   8,100