2024-11-11  10:10:00 PM Chg. -0.28 Volume Bid1:33:35 AM Ask1:33:35 AM Market Capitalization Dividend Y. P/E Ratio
135.80USD -0.21% 2.07 mill.
Turnover: 200.35 mill.
134.88Bid Size: 100 136.33Ask Size: 100 41.56 bill.USD - 42.44

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
  721.6920   836.2060   815.0090   816.0920   836.0410
Intangible Assets
  1,441.3080   1,379.5460   1,367.9000   2,400   2,200
Long-Term Investments
  216.1740   426.7110   452.3650   1,196.0880   1,317.7050
Fixed Assets
  6,702.5830   8,662.7320   9,193.5120   11,991.1260   11,984.7080
Inventories
  -   -   -   -   -
Accounts Receivable
  3,668.5910   4,466.6740   4,394.9540   5,150.4730   5,326.8070
Cash and Cash Equivalents
  777.2190   971.7810   1,896.1880   2,430.9510   1,318.2900
Current Assets
  6,754.2100   7,534.4640   8,845.6310   10,082.3650   8,528.6810
Total Assets
  13,456.7930   16,197.1960   18,039.1430   22,073.4910   20,513.3890

 

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
  -   -   -   -   -
Long-term debt
  1,767.2600   1,761.2450   1,380.2020   1,538.1230   1,085.7120
Liabilities to Banks
  1,328.8000   977.2000   1,384   1,277.5000   -
Provisions
  107.4000   34.6000   124.5000   405.3000   -
Liabilities
  8,446.8910   9,924.0840   10,919.0560   12,714.3740   11,907.6570
Share Capital
  3.3690   3.3480   3.3560   3.3290   3.1100
Total Equity
  5,009.9020   6,273.1120   7,120.0870   9,359.1170   8,605.7320
Minority Interests
  71.1050   40.4190   41.7610   830.9240   752.4590
Total liabilities equity
  13,456.7930   16,197.1960   18,039.1430   22,073.4910   20,513.3890

 

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
  21,340.0880   23,894.0910   23,826.1950   27,746.0360   30,828.2460
Depreciation (total)
  451.9880   439.2240   501.7280   525.8710   613.0880
Operating Result
  1,087.9890   1,259.8750   969.7590   1,637.4670   1,511.9150
Interest Income
  98.6850   -   -   -   -
Income Before Taxes
  1,379.0060   1,361.3450   969.9690   2,409.4210   1,658.1900
Income Taxes
  313.0580   69.8950   214.1010   567.5060   234.2300
Minority Interests Profit
  2.7290   9.0930   3.8790   5.3410   16.5900
Net Income
  1,063.2190   1,282.3570   751.9890   1,836.5740   1,407.3700

 

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
  3.1300   3.8200   2.2400   5.4800   4.3600
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
  1,131.2490   1,223.3800   1,830.7790   2,364.1780   1,629.0880
Cash Flow from Investing Activities
  -560.6840   -721.0240   -341.5850   -1,280.8970   -832.4550
Cash Flow from Financing
  -506.6000   -271.9490   -625.2560   -490.6310   -1,766.0930
Decrease / Increase in Cash
  39.1250   229.8010   945.5020   500.5340   -1,134.9320
Employees
  90,000   100,000   100,000   105,000   -