11/27/2020  11:00:00 PM Chg. -2.59 Volume Bid11:00:00 PM Ask11:00:00 PM Market Capitalization Dividend Y. P/E Ratio
96.82USD -2.61% 307,881
Turnover: 21.54 mill.
91.92Bid Size: 100 105.00Ask Size: 100 12.19 bill.USD 2.00% 17.83

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  6,030.7000   6,725.9000   7,430.6000   8,280.5000   9,259.2000
Intangible Assets
  741.5000   742   742.7000   743.4000   730.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  302   343.4000   295.2000   300   222.3000
Cash and Cash Equivalents
  66.2000   42.3000   28.7000   47.5000   26.4000
Current Assets
  683.3000   775.8000   631   681.7000   539.6000
Total Assets
  7,940.4000   8,594.7000   9,092.9000   10,010.9000   10,749.6000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  241.6000   311.6000   238.9000   259.4000   233.1000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,164.1000   1,286.6000   1,411.3000   1,603.1000   1,878.7000
Liabilities
  5,360   5,508.5000   5,898.1000   6,547.8000   6,850.9000
Share Capital
  .4530   .5020   .5070   .5200   .5310
Total Equity
  2,580.4000   3,086.2000   3,194.8000   3,463.1000   3,898.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,940.4000   8,594.7000   9,092.9000   10,010.9000   10,749.6000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  3,886.3000   4,940.9000   4,142.1000   3,349.9000   2,759.7000
Depreciation (total)
  235.1000   254   274.8000   293.1000   319.4000
Operating Result
  501.9000   611.3000   631.4000   668   727.5000
Interest Income
  -128.4000   -129.3000   -116.2000   -115.9000   -120.2000
Income Before Taxes
  373.3000   476.8000   510.8000   550.5000   604.1000
Income Taxes
  142.6000   187   195.7000   200.4000   207.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  243.2000   289.8000   315.1000   350.1000   396.4000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  2.6800   2.9600   3.0900   3.3800   3.7300
Dividend per Share
  1.4000   1.4800   1.5600   1.6800   1.8000

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  613.1000   740   836.5000   795   867.1000
Cash Flow from Investing Activities
  -696.9000   -837.6000   -974.8000   -1,079.7000   -1,056.3000
Cash Flow from Financing
  85.7000   73.6000   124.6000   303.6000   168.1000
Decrease / Increase in Cash
  2   -23.9000   -13.6000   18.9000   -21.1000
Employees
  4,720   4,761   4,753   4,747   4,565