2024-11-06  9:59:58 PM Chg. -1.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
61.64USD -2.25% 211,930
Turnover: 12.96 mill.
-Bid Size: - -Ask Size: - 9.31 bill.USD - 17.47

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  738.9250   935.4410   1,128.9090   1,345.3700   1,506.6900
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  94.5890   108.4120   145.5900   70.4980   123.9960
Fixed Assets
  2,073.3520   2,468.0180   3,119.0400   3,247.2140   3,594.7470
Inventories
  -   -   -   -   -
Accounts Receivable
  645.3030   619.8000   732.7930   848.2870   860.3000
Cash and Cash Equivalents
  824.8760   1,370.8260   796.2830   615.7330   1,189.9100
Current Assets
  2,819.5910   3,344.3510   3,372.2400   3,646.2730   3,952.6040
Total Assets
  4,892.9430   5,812.3690   6,491.2800   6,893.4870   7,547.3510

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  764.8440   744.0770   876.3420   957.3840   1,008.0010
Long-term debt
  49.1830   679.4150   263.4450   216.4880   242.9440
Liabilities to Banks
  121.2000   -   -   -   -
Provisions
  .3000   -   -   -   -
Liabilities
  2,356.8360   3,086.7060   2,949.2080   3,021.9010   3,147.3090
Share Capital
  .1310   .1340   .1350   .1340   .1330
Total Equity
  2,536.1070   2,725.6630   3,542.0720   3,871.5860   4,400.0420
Minority Interests
  221.4420   244.2280   282.7280   301.5980   380.7000
Total liabilities equity
  4,892.9430   5,812.3690   6,491.2800   6,893.4870   7,547.3510

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  5,220.0510   4,597.4140   6,285.0290   7,444.5500   8,000.3420
Depreciation (total)
  -   -   -   -   -
Operating Result
  518.4430   133.6840   598.1870   546.6700   784.7860
Interest Income
  4.2730   -10.4150   -   -   -
Income Before Taxes
  516   154.7290   569.7570   522.2570   800.8720
Income Taxes
  88.7530   8.5020   -245.8750   93.0950   150.9490
Minority Interests Profit
  80.6920   47.6630   74.1290   56.1340   104.1240
Net Income
  346.5600   98.5640   741.5030   373.0280   545.7990

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  2.2600   0.6400   4.7700   2.4000   3.5300
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  426.5520   331.4530   212.1520   238.3250   1,231.1640
Cash Flow from Investing Activities
  -344.0730   -312.4680   -344.6660   -287.4860   -418.0190
Cash Flow from Financing
  -131.9730   533.3020   -433.9180   -118.0590   -234.6770
Decrease / Increase in Cash
  -47.3610   545.9500   -574.5430   -180.5500   574.1770
Employees
  13,100   -   -   -   -