18/11/2024  22:10:00 Chg. -7.16 Volume Bid12:04:47 Ask12:04:47 Market Capitalization Dividend Y. P/E Ratio
313.15USD -2.24% 311,967
Turnover: 52.41 mill.
125.26Bid Size: 200 497.90Ask Size: 100 7.18 bill.USD - -

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
  508.6900   499.3390   491.3710   490.9520   498.6120
Intangible Assets
  133.1230   145.5000   199.5000   253.9000   332.1000
Long-Term Investments
  2,655.7090   4,638.2050   9,561.1400   14,387.0060   8,830.8920
Fixed Assets
  3,587.6220   5,828.7450   10,832.7650   15,786.7120   10,343.7240
Inventories
  583.8150   554.0070   622.2530   572.2390   719.3000
Accounts Receivable
  392.4430   392.6720   419.4240   423.5370   494.6450
Cash and Cash Equivalents
  431.5260   660.6720   662.2050   470.7830   434.2150
Current Assets
  2,023.4780   2,180.1550   2,139.8350   1,989.0880   3,157.9760
Total Assets
  5,611.1000   8,008.9000   12,972.6000   17,775.8000   13,501.7000

 

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
  122.4500   107.0140   139.4510   141.9410   135.0410
Long-term debt
  438.9000   13.6000   12.3000   10.5000   1,197.7160
Liabilities to Banks
  -   -   -   -   -
Provisions
  553.2000   997.8000   -   -   -
Liabilities
  1,590.7690   2,253.8430   3,092.6600   4,108.6660   3,886.4480
Share Capital
  .0020   .0020   .0020   .0020   .0020
Total Equity
  4,020.3310   5,755.0570   9,879.9400   13,667.1340   9,615.2520
Minority Interests
  -   -   -   -   -
Total liabilities equity
  5,611.1000   8,008.9000   12,972.6000   17,775.8000   13,501.7000

 

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
  2,289.4150   2,311.6590   2,545.6260   2,922.5450   2,802.2490
Depreciation (total)
  138.1000   134.2000   -   -   -
Operating Result
  -103.3410   229.6610   410.9570   489.4300   482.6160
Interest Income
  -23.9620   -23.4160   -21.8610   -1.5510   -38.1140
Income Before Taxes
  512.7000   2,261.1000   4,907.6000   5,438.1000   -4,704.3000
Income Taxes
  -147   -502.4000   -1,101.4000   -1,192.2000   1,076.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  365.6000   1,758.7000   3,806.2670   4,245.9020   -3,627.5350

 

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
  12.2500   58.9300   127.8600   142.3300   -121.7900
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
  285.5000   457.9000   575.3000   656.5000   194.4000
Cash Flow from Investing Activities
  -186.9780   -208.8890   -60.2500   -784.4380   -1,207.5930
Cash Flow from Financing
  -48.6800   -22.7580   -523.0410   -55.4290   973.5760
Decrease / Increase in Cash
  49.1810   228.4870   4.4640   -195.9820   -36.5890
Employees
  8,260   8,120   -   -   -