15/11/2024  22:10:00 Chg. -2.69 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
105.58USD -2.48% 1.26 mill.
Turnover: 87.72 mill.
105.32Bid Size: 100 106.23Ask Size: 100 18.45 bill.USD 4.70% 195.52

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
  -   -   -   -   -
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  110.6180   237.5070   346.8900   332.3490   38.4830
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  10.2620   9.7980   10.6910   7.3330   7.3790
Cash and Cash Equivalents
  254.3810   234.1810   189.6810   568.5320   361.3480
Current Assets
  -   -   -   -   -
Total Assets
  12,103.9530   14,464.9560   18,390.5030   22,827.8780   30,219.3730

 

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
  349.8840   491.4210   198.9940   285.0210   513.4160
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,632.2930   6,581.0280   8,236.3250   9,395.4420   11,195.7350
Share Capital
  .9980   1.1100   1.2080   1.3670   1.5800
Total Equity
  6,471.6600   7,883.9280   10,154.1780   13,432.4360   19,023.6380
Minority Interests
  521.9940   541.9630   1,288.3520   1,706.7240   2,834.0960
Total liabilities equity
  12,103.9530   14,464.9560   18,390.5030   22,827.8780   30,219.3730

 

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
  1,128.0970   1,327.4590   1,531.2960   1,900   2,100
Depreciation (total)
  416.7830   477.6610   544.6120   698.1040   821.0610
Operating Result
  -   -   -   -   -
Interest Income
  -128.6450   -157.4950   -173.6750   -171.6090   -142.1650
Income Before Taxes
  -   -   -   -   -
Income Taxes
  -   -   -   -   -
Minority Interests Profit
  -25.1110   -23.4810   -40.8820   -56.2120   -83.0350
Net Income
  145.3950   379.3120   363.1650   770.9590   571.2470

 

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
  1.5900   3.5300   3.1300   6.0300   3.8300
Dividend per Share
  3.4500   3.7300   4.0000   4.2400   4.4800

 

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
  450.3250   570.3390   683.8570   882.5100   1,010.1970
Cash Flow from Investing Activities
  -1,738.1260   -2,161.7600   -3,641.3200   -3,278.1610   -7,107.3240
Cash Flow from Financing
  1,415.4270   1,588.4330   2,927.4820   2,750.3560   5,916.3610
Decrease / Increase in Cash
  129.3490   -5.0560   -29.4410   355.0160   -182.4780
Employees
  323   386   439   470   -