11/25/2020  10:10:00 PM Chg. -0.87 Volume Bid11/25/2020 Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
99.41USD -0.87% 795,179
Turnover: 54.55 mill.
99.50Bid Size: 100 106.57Ask Size: 100 12.51 bill.USD 1.95% 18.31

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  5,474.6000   6,030.7000   6,725.9000   7,430.6000   8,280.5000
Intangible Assets
  740.8000   741.5000   742   742.7000   743.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  234.5000   302   343.4000   295.2000   300
Cash and Cash Equivalents
  64.2000   66.2000   42.3000   28.7000   47.5000
Current Assets
  828   683.3000   775.8000   631   681.7000
Total Assets
  7,495.7000   7,940.4000   8,594.7000   9,092.9000   10,010.9000

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  215.2000   241.6000   311.6000   238.9000   259.4000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,015.1000   1,164.1000   1,286.6000   1,411.3000   1,603.1000
Liabilities
  5,136.4000   5,360   5,508.5000   5,898.1000   6,547.8000
Share Capital
  .4510   .4530   .5020   .5070   .5200
Total Equity
  2,359.2000   2,580.4000   3,086.2000   3,194.8000   3,463.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,495.7000   7,940.4000   8,594.7000   9,092.9000   10,010.9000

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  3,438.5000   3,886.3000   4,940.9000   4,142.1000   3,349.9000
Depreciation (total)
  237.5000   235.1000   254   274.8000   293.1000
Operating Result
  446.2000   501.9000   611.3000   631.4000   668
Interest Income
  -141.2000   -128.4000   -129.3000   -116.2000   -115.9000
Income Before Taxes
  290.4000   373.3000   476.8000   510.8000   550.5000
Income Taxes
  98.2000   142.6000   187   195.7000   200.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  216.7000   243.2000   289.8000   315.1000   350.1000

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  2.3900   2.6800   2.9600   3.0900   3.3800
Dividend per Share
  1.3800   1.4000   1.4800   1.5600   1.6800

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  586.9000   613.1000   740   836.5000   795
Cash Flow from Investing Activities
  -609.3000   -696.9000   -837.6000   -974.8000   -1,079.7000
Cash Flow from Financing
  -44.8000   85.7000   73.6000   124.6000   303.6000
Decrease / Increase in Cash
  -67.2000   2   -23.9000   -13.6000   18.9000
Employees
  4,646   4,720   4,761   4,753   4,747