2/23/2024  10:10:00 PM Chg. -0.85 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
292.80USD -0.29% 4.42 mill.
Turnover: 825.31 mill.
292.01Bid Size: 300 292.77Ask Size: 200 283.43 bill.USD - 1,394.29

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  2,051   2,375   2,459   2,815   3,702
Intangible Assets
  2,075   4,724   4,114   8,978   7,125
Long-Term Investments
  1,302   1,963   3,909   4,784   4,672
Fixed Assets
  20,054   39,163   44,412   72,359   72,454
Inventories
  -   -   -   -   -
Accounts Receivable
  4,924   6,174   7,786   9,739   10,755
Cash and Cash Equivalents
  2,669   4,145   6,195   5,464   7,016
Current Assets
  10,683   15,963   21,889   22,850   26,395
Total Assets
  30,737   55,126   66,301   95,209   98,849

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  165   3,433   4,355   5,474   6,743
Long-term debt
  3,173   2,673   2,673   10,592   9,419
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  -   -   -   -   -
Liabilities
  15,132   21,241   24,808   37,078   40,490
Share Capital
  1   1   1   1   1
Total Equity
  15,605   33,885   41,493   58,131   58,359
Minority Interests
  -   -   -   -   -
Total liabilities equity
  30,737   55,126   66,301   95,209   98,849

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  13,282   17,098   21,252   26,492   31,352
Depreciation (total)
  962   2,135   2,846   3,298   3,786
Operating Result
  535   297   455   548   1,030
Interest Income
  -97   -13   -42   -220   -131
Income Before Taxes
  983   706   2,561   1,532   660
Income Taxes
  127   -580   1,511   -88   -452
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,110   126   4,072   1,444   208

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.4800   0.1500   4.4800   1.5100   0.2100
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  3,398   4,331   4,801   6,000   7,111
Cash Flow from Investing Activities
  -5,308   -2,980   -3,971   -14,536   -1,989
Cash Flow from Financing
  2,010   164   1,194   7,838   -3,562
Decrease / Increase in Cash
  126   1,476   2,050   -731   1,552
Employees
  35,000   49,000   56,606   73,541   -