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

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
  541.6010   585.4570   738.9250   935.4410   1,128.9090
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   93.7450   94.5890   108.4120   145.5900
Fixed Assets
  630.0580   756.1150   2,073.3520   2,468.0180   3,119.0400
Inventories
  -   -   -   -   -
Accounts Receivable
  405.9210   501.9130   645.3030   619.8000   732.7930
Cash and Cash Equivalents
  736.4310   872.2370   824.8760   1,370.8260   796.2830
Current Assets
  2,105.0240   2,472.1400   2,819.5910   3,344.3510   3,372.2400
Total Assets
  2,735.0820   3,228.2550   4,892.9430   5,812.3690   6,491.2800

 

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
  505.3340   679.5530   764.8440   744.0770   876.3420
Long-term debt
  71.1030   88.1190   49.1830   679.4150   263.4450
Liabilities to Banks
  80.9000   97   121.2000   -   -
Provisions
  .2000   .5000   .3000   -   -
Liabilities
  786.8710   1,038.9800   2,356.8360   3,086.7060   2,949.2080
Share Capital
  .1320   .1290   .1310   .1340   .1350
Total Equity
  1,948.2110   2,189.2750   2,536.1070   2,725.6630   3,542.0720
Minority Interests
  119.1470   154.3170   221.4420   244.2280   282.7280
Total liabilities equity
  2,735.0820   3,228.2550   4,892.9430   5,812.3690   6,491.2800

 

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
  4,164.1600   4,642.0680   5,220.0510   4,597.4140   6,285.0290
Depreciation (total)
  -   -   -   -   -
Operating Result
  382.8800   437.7650   518.4430   133.6840   598.1870
Interest Income
  -4.2570   4.2810   4.2730   -10.4150   -
Income Before Taxes
  384.2600   431.8840   516   154.7290   569.7570
Income Taxes
  149.1560   60.6110   88.7530   8.5020   -245.8750
Minority Interests Profit
  55.9140   70.2320   80.6920   47.6630   74.1290
Net Income
  179.1900   301.0410   346.5600   98.5640   741.5030

 

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
  1.1500   1.9300   2.2600   0.6400   4.7700
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
  159.3370   568.5520   426.5520   331.4530   212.1520
Cash Flow from Investing Activities
  -138.2500   -319.4140   -344.0730   -312.4680   -344.6660
Cash Flow from Financing
  -14.5410   -119.7150   -131.9730   533.3020   -433.9180
Decrease / Increase in Cash
  6.5460   129.4230   -47.3610   545.9500   -574.5430
Employees
  11,800   12,600   13,100   -   -