10/26/2020  5:20:38 PM Chg. -0.68 Volume Bid5:20:39 PM Ask5:20:39 PM Market Capitalization Dividend Y. P/E Ratio
97.01USD -0.70% 217,644
Turnover: 14.76 mill.
96.97Bid Size: 100 97.02Ask Size: 200 12.01 bill.USD 1.99% 17.93

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  6,725.9000   7,430.6000   8,280.5000   9,259.2000   10,371.1000
Intangible Assets
  742   742.7000   743.4000   730.1000   730.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  343.4000   295.2000   300   222.3000   253.3000
Cash and Cash Equivalents
  42.3000   28.7000   47.5000   26.4000   13.8000
Current Assets
  775.8000   631   681.7000   539.6000   478.9000
Total Assets
  8,594.7000   9,092.9000   10,010.9000   10,749.6000   11,874.4000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  311.6000   238.9000   259.4000   233.1000   217.3000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,286.6000   1,411.3000   1,603.1000   1,878.7000   1,154.1000
Liabilities
  5,508.5000   5,898.1000   6,547.8000   6,850.9000   7,104.4000
Share Capital
  .5020   .5070   .5200   .5310   .5560
Total Equity
  3,086.2000   3,194.8000   3,463.1000   3,898.7000   4,770
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,594.7000   9,092.9000   10,010.9000   10,749.6000   11,874.4000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  4,940.9000   4,142.1000   3,349.9000   2,759.7000   3,115.5000
Depreciation (total)
  254   274.8000   293.1000   319.4000   361.1000
Operating Result
  611.3000   631.4000   668   727.5000   723.1000
Interest Income
  -129.3000   -116.2000   -115.9000   -120.2000   -106.6000
Income Before Taxes
  476.8000   510.8000   550.5000   604.1000   611.1000
Income Taxes
  187   195.7000   200.4000   207.7000   8.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  289.8000   315.1000   350.1000   396.4000   603.1000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.9600   3.0900   3.3800   3.7300   5.4300
Dividend per Share
  1.4800   1.5600   1.6800   1.8000   1.9400

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  740   836.5000   795   867.1000   1,124.7000
Cash Flow from Investing Activities
  -837.6000   -974.8000   -1,079.7000   -1,056.3000   -1,463.6000
Cash Flow from Financing
  73.6000   124.6000   303.6000   168.1000   326.3000
Decrease / Increase in Cash
  -23.9000   -13.6000   18.9000   -21.1000   -12.6000
Employees
  4,761   4,753   4,747   4,565   4,628