2024-04-24  10:00:00 PM Chg. +2.5300 Volume Bid1:00:00 PM Ask1:00:00 PM Market Capitalization Dividend Y. P/E Ratio
237.0000USD +1.08% 671,048
Turnover: 67.78 mill.
215.0000Bid Size: 100 243.0800Ask Size: 200 11.15 bill.USD - 11.26

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
  738.5000   731.6000   780.9000   861.5000   1,045.4000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  767.5000   1,149.6000   1,649.9000   1,316.2000   1,909.8000
Fixed Assets
  2,048.9000   2,447.8000   2,845.5000   2,664.2000   3,616
Inventories
  93.4000   86.5000   93.8000   102   111.8000
Accounts Receivable
  151.4000   157.4000   198.7000   220.4000   278.9000
Cash and Cash Equivalents
  738.4000   738.7000   894.8000   961.2000   1,207.7000
Current Assets
  1,864.5000   2,167.2000   2,323.6000   3,380.3000   3,551
Total Assets
  3,913.4000   4,615   5,169.1000   6,044.5000   7,167

 

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
  -   -   -   -   -
Long-term debt
  600   800   800   800   300
Liabilities to Banks
  600   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,133   1,219.8000   1,210.2000   1,247.8000   1,182.2000
Share Capital
  .7000   .7000   .7000   .7000   .7000
Total Equity
  2,780.4000   3,395.2000   3,958.9000   4,796.7000   5,984.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,913.4000   4,615   5,169.1000   6,044.5000   7,167

 

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
  1,448.8000   1,483.3000   1,685.5000   1,936.3000   2,327.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -187.6000   593.6000   555.9000   979.7000   1,184.9000
Interest Income
  0.0000   5.1000   -1.9000   12.8000   103.4000
Income Before Taxes
  -165   638.9000   593.9000   950.6000   1,274.3000
Income Taxes
  60.5000   -124.1000   -118.1000   -223.3000   -289.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -104.5000   514.8000   475.8000   727.3000   984.8000

 

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
  -2.3900   11.6500   10.6000   15.9800   21.0400
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
  -206.6000   755.7000   598.2000   802.5000   978
Cash Flow from Investing Activities
  -335.4000   -738.5000   -486.9000   -811.5000   -719.6000
Cash Flow from Financing
  611.2000   -16.9000   44.8000   75.4000   -11.9000
Decrease / Increase in Cash
  69.2000   .3000   156.1000   66.4000   246.5000
Employees
  920   -   -   -   -