2024-04-15  10:10:00 PM Chg. +0.31 Volume Bid10:00:07 AM Ask10:00:07 AM Market Capitalization Dividend Y. P/E Ratio
56.48USD +0.55% 1.84 mill.
Turnover: 77.11 mill.
52.00Bid Size: 100 66.00Ask Size: 2,200 8.66 bill.USD - 16.00

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
  585.4570   738.9250   935.4410   1,128.9090   1,345.3700
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  93.7450   94.5890   108.4120   145.5900   70.4980
Fixed Assets
  756.1150   2,073.3520   2,468.0180   3,119.0400   3,247.2140
Inventories
  -   -   -   -   -
Accounts Receivable
  501.9130   645.3030   619.8000   732.7930   848.2870
Cash and Cash Equivalents
  872.2370   824.8760   1,370.8260   796.2830   615.7330
Current Assets
  2,472.1400   2,819.5910   3,344.3510   3,372.2400   3,646.2730
Total Assets
  3,228.2550   4,892.9430   5,812.3690   6,491.2800   6,893.4870

 

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
  679.5530   764.8440   744.0770   876.3420   957.3840
Long-term debt
  88.1190   49.1830   679.4150   263.4450   216.4880
Liabilities to Banks
  97   121.2000   -   -   -
Provisions
  .5000   .3000   -   -   -
Liabilities
  1,038.9800   2,356.8360   3,086.7060   2,949.2080   3,021.9010
Share Capital
  .1290   .1310   .1340   .1350   .1340
Total Equity
  2,189.2750   2,536.1070   2,725.6630   3,542.0720   3,871.5860
Minority Interests
  154.3170   221.4420   244.2280   282.7280   301.5980
Total liabilities equity
  3,228.2550   4,892.9430   5,812.3690   6,491.2800   6,893.4870

 

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
  4,642.0680   5,220.0510   4,597.4140   6,285.0290   7,444.5500
Depreciation (total)
  -   -   -   -   -
Operating Result
  437.7650   518.4430   133.6840   598.1870   546.6700
Interest Income
  4.2810   4.2730   -10.4150   -   -
Income Before Taxes
  431.8840   516   154.7290   569.7570   522.2570
Income Taxes
  60.6110   88.7530   8.5020   -245.8750   93.0950
Minority Interests Profit
  70.2320   80.6920   47.6630   74.1290   56.1340
Net Income
  301.0410   346.5600   98.5640   741.5030   373.0280

 

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
  1.9300   2.2600   0.6400   4.7700   2.4000
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
  568.5520   426.5520   331.4530   212.1520   238.3250
Cash Flow from Investing Activities
  -319.4140   -344.0730   -312.4680   -344.6660   -287.4860
Cash Flow from Financing
  -119.7150   -131.9730   533.3020   -433.9180   -118.0590
Decrease / Increase in Cash
  129.4230   -47.3610   545.9500   -574.5430   -180.5500
Employees
  12,600   13,100   -   -   -