15/11/2024  21:59:46 Chg. +1.77 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
58.50USD +3.12% 23,968
Turnover: 1.39 mill.
-Bid Size: - -Ask Size: - 2.91 bill.USD 1.44% 4.07

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
  595.1000   282.3000   310.9000   215   195
Intangible Assets
  539.7000   153.3000   81.7000   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,676   2,382.1000   2,912.7000   -   -
Inventories
  251.9000   218   164.3000   -   -
Accounts Receivable
  923.9000   451.1000   383.8000   -   -
Cash and Cash Equivalents
  3,863.1000   3,874.4000   3,081.5000   3,046   3,891
Current Assets
  24,711.7000   24,112.7000   19,634.4000   -   -
Total Assets
  30,387.7000   26,494.8000   22,547.1000   21,746   25,407

 

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
  558.3000   300.8000   328.2000   -   -
Long-term debt
  15,776.6000   12,211   9,802.2000   4,174   -
Liabilities to Banks
  12,907.7000   12,493.3000   -   -   -
Provisions
  256.5000   80   -   -   -
Liabilities
  28,055.6000   24,906.5000   21,025.5000   19,660   23,142
Share Capital
  1.1000   1.1000   1.2000   1   1
Total Equity
  2,332.1000   1,588.3000   1,521.6000   2,086   2,265
Minority Interests
  -   -   -   -   -
Total liabilities equity
  30,387.7000   26,494.8000   22,547.1000   21,746   25,407

 

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
  7,791.2000   5,581.3000   4,521.4000   3,272   3,826
Depreciation (total)
  196.1000   79.9000   98.5000   92   113
Operating Result
  1,894.3000   1,307.4000   888.4000   1,308   -
Interest Income
  670.6000   569   493.9000   3,485   4,181
Income Before Taxes
  1,223.7000   738.4000   394.5000   1,044   300
Income Taxes
  260.6000   165.8000   99.5000   247   76
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  963.1000   278   213.7000   801   223

 

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
  17.5600   5.3600   4.4700   16.0900   4.4700
Dividend per Share
  2.2800   2.5200   1.2600   0.8400   0.8400

 

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
  2,754.9000   1,217.7000   1,882.7000   1,543   1,848
Cash Flow from Investing Activities
  -1,872   2,860.8000   1,774.3000   -1,691   -5,111
Cash Flow from Financing
  -1,217.9000   -4,091.7000   -4,166.5000   608   3,267
Decrease / Increase in Cash
  -347   -9.6000   -494.9000   460   4
Employees
  20,000   8,500   -   -   -