2024-04-29  3:59:02 PM Chg. -5.07 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
718.60USD -0.70% 4,648
Turnover: 3.34 mill.
-Bid Size: - -Ask Size: - 147.44 bill.USD - 84.81

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
  347.2160   468.0850   659.6410   766   1,053
Intangible Assets
  100.5820   143.8500   153.3670   287   232
Long-Term Investments
  581.8560   1,013.3320   1,468.0060   1,630   2,117
Fixed Assets
  1,534.4470   3,195.5290   4,193.2150   5,578   6,645
Inventories
  -   -   -   -   -
Accounts Receivable
  574.8100   835.2790   1,009.4150   1,390   1,725
Cash and Cash Equivalents
  566.2040   775.7780   1,676.7940   1,728   1,470
Current Assets
  2,344.6930   2,826.9010   4,521.8420   5,220   6,654
Total Assets
  3,879.1400   6,022.4300   8,715.0570   10,798   13,299

 

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
  30.7330   52.9600   34.2360   89   274
Long-term debt
  661.7070   694.9810   1,640.1530   1,484   1,486
Liabilities to Banks
  -   0.0000   0.0000   92   -
Provisions
  -   -   -   -   -
Liabilities
  2,767.9410   3,894.4890   5,880.5760   7,103   8,267
Share Capital
  .1800   .1890   .1960   -   -
Total Equity
  1,111.1990   2,127.9410   2,834.4810   3,695   5,032
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,879.1400   6,022.4300   8,715.0570   10,798   13,299

 

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
  2,608.8160   3,460.4370   4,519.4840   5,896   7,245
Depreciation (total)
  149.6040   252.1140   336.3810   472   433
Operating Result
  -42.4260   42.1230   198.8630   257   355
Interest Income
  3.4020   25.0620   -49.6780   -8   44
Income Before Taxes
  -39.0240   67.1850   149.1850   249   399
Income Taxes
  -12.3200   -559.5130   30.6820   19   74
Minority Interests Profit
  -   -   -   -   -
Net Income
  -26.7040   626.6980   118.5030   230.1410   325

 

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
  -0.1500   3.3600   0.6100   1.1600   1.6100
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
  811.0890   1,235.9720   1,786.5990   2,191   2,723
Cash Flow from Investing Activities
  -347.4220   -724.4770   -1,506.8720   -1,607   -2,583
Cash Flow from Financing
  -607.4280   -301.8560   596.6470   -506   -344
Decrease / Increase in Cash
  -159.2910   209.4530   901.4390   53   -257
Employees
  -   10,371   13,096   16,881   -