2024-12-23  9:59:45 PM Chg. +2.06 Volume Bid12:26:07 AM Ask10:53:29 PM Market Capitalization Dividend Y. P/E Ratio
911.29USD +0.23% 93,735
Turnover: 37.28 mill.
-Bid Size: - -Ask Size: - 389.61 bill.USD - 74.40

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  319.4040   418.2810   565.2210   960.1830   1,323.4530
Intangible Assets
  10,371.0550   14,960.9540   24,504.5670   25,383.9500   30,919.5390
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  11,342.7680   16,280.2650   27,797.2080   29,518.7790   36,514.8380
Inventories
  -   -   -   -   -
Accounts Receivable
  -   -   454.3990   610.8190   804.3200
Cash and Cash Equivalents
  2,822.7950   3,794.4830   5,018.4370   8,205.5500   6,027.8040
Current Assets
  7,669.9740   9,694.1350   6,178.5040   9,761.5800   8,069.8250
Total Assets
  19,012.7420   25,974.4000   33,975.7120   39,280.3590   44,584.6630

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  359.5550   562.9850   674.3470   656.1830   837.4830
Long-term debt
  6,499.4320   10,360.0580   14,759   15,809.0950   14,693.0720
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  15,430.7860   20,735.6350   26,393.5550   28,215.1190   28,735.4150
Share Capital
  1,871.3960   2,315.9880   2,793.9290   3,447.6980   4,024.5610
Total Equity
  3,581.9560   5,238.7650   7,582.1570   11,065.2400   15,849.2480
Minority Interests
  -   -   -   -   -
Total liabilities equity
  19,012.7420   25,974.4000   33,975.7120   39,280.3590   44,584.6630

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  11,692.7130   15,794.3410   20,156.4470   24,996.0560   29,697.8440
Depreciation (total)
  6,330.3850   7,656.4570   9,319.8260   10,922.6220   12,438.7790
Operating Result
  838.6790   1,605.2260   2,604.2540   4,585.2890   6,194.5090
Interest Income
  -238.2040   -420.4930   -626.0230   -767.4990   -765.6200
Income Before Taxes
  485.3210   1,226.4580   2,062.2310   3,199.3490   5,840.1030
Income Taxes
  -73.6080   15.2160   195.3150   -437.9540   -723.8750
Minority Interests Profit
  -   -   -   -   -
Net Income
  558.9290   1,211.2420   1,866.9160   2,761.3950   5,116.2280

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  1.2900   2.7800   4.2600   6.2600   11.5500
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -1,785.9480   -2,680.4790   -2,887.3220   2,427.0770   392.6100
Cash Flow from Investing Activities
  34.3290   -339.1200   -387.0640   -505.3540   -1,339.8530
Cash Flow from Financing
  3,076.9900   4,048.5270   4,505.6620   1,237.3110   -1,149.7760
Decrease / Increase in Cash
  1,355.2190   989.2460   1,231.7450   3,195.0840   -2,183.7590
Employees
  5,500   7,100   8,600   9,400   11,300