18/11/2024  22:10:00 Chg. -7.16 Volume Bid13:26:50 Ask13:26:50 Market Capitalization Dividend Y. P/E Ratio
313.15USD -2.24% 311,967
Turnover: 52.41 mill.
243.96Bid Size: 200 445.00Ask Size: 100 7.18 bill.USD - -

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
  499.3390   491.3710   490.9520   498.6120   529
Intangible Assets
  145.5000   199.5000   253.9000   332.1000   320.5000
Long-Term Investments
  4,638.2050   9,561.1400   14,387.0060   8,830.8920   7,698.0700
Fixed Assets
  5,828.7450   10,832.7650   15,786.7120   10,343.7240   9,250.7700
Inventories
  554.0070   622.2530   572.2390   719.3000   780.5000
Accounts Receivable
  392.6720   419.4240   423.5370   494.6450   489.0170
Cash and Cash Equivalents
  660.6720   662.2050   470.7830   434.2150   403.8150
Current Assets
  2,180.1550   2,139.8350   1,989.0880   3,157.9760   3,048.3300
Total Assets
  8,008.9000   12,972.6000   17,775.8000   13,501.7000   12,299.1000

 

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
  107.0140   139.4510   141.9410   135.0410   144.6250
Long-term debt
  13.6000   12.3000   10.5000   1,197.7160   1,199.0520
Liabilities to Banks
  -   -   -   -   -
Provisions
  997.8000   -   -   -   -
Liabilities
  2,253.8430   3,092.6600   4,108.6660   3,886.4480   3,557.9670
Share Capital
  .0020   .0020   .0020   .0020   .0020
Total Equity
  5,755.0570   9,879.9400   13,667.1340   9,615.2520   8,741.1330
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,008.9000   12,972.6000   17,775.8000   13,501.7000   12,299.1000

 

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
  2,311.6590   2,545.6260   2,922.5450   2,802.2490   2,671.2620
Depreciation (total)
  134.2000   -   -   -   -
Operating Result
  229.6610   410.9570   489.4300   482.6160   337.7960
Interest Income
  -23.4160   -21.8610   -1.5510   -38.1140   -49.4390
Income Before Taxes
  2,261.1000   4,907.6000   5,438.1000   -4,704.3000   -850.1000
Income Taxes
  -502.4000   -1,101.4000   -1,192.2000   1,076.7000   212.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  1,758.7000   3,806.2670   4,245.9020   -3,627.5350   -637.3000

 

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
  58.9300   127.8600   142.3300   -121.7900   -21.8200
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
  457.9000   575.3000   656.5000   194.4000   374.9000
Cash Flow from Investing Activities
  -208.8890   -60.2500   -784.4380   -1,207.5930   20.2080
Cash Flow from Financing
  -22.7580   -523.0410   -55.4290   973.5760   -425.6470
Decrease / Increase in Cash
  228.4870   4.4640   -195.9820   -36.5890   -30.1750
Employees
  8,120   -   -   -   -