7/27/2021  10:00:00 PM Chg. +12.3200 Volume Bid12:10:30 AM Ask10:02:00 PM Market Capitalization Dividend Y. P/E Ratio
841.8300USD +1.49% 392,357
Turnover: 189.14 mill.
701.0000Bid Size: 200 842.3600Ask Size: 100 75.41 bill.USD 1.26% 199.49

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  7,199.2000   9,394.6000   11,026   12,152.6000   14,503.1000
Intangible Assets
  719.2000   2,385   2,333.3000   2,102.4000   2,170.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  396.2000   576.3000   630.1000   689.1000   676.7000
Cash and Cash Equivalents
  748.5000   1,412.5000   606.2000   1,869.6000   1,604.9000
Current Assets
  1,467.5000   2,249.1000   1,515.7000   2,872.6000   2,609.2000
Total Assets
  12,608.4000   18,691.5000   20,244.6000   23,965.6000   27,006.8000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  67.9000   64.5000   73.1000   77.6000   82.3000
Provisions
  -   -   -   -   -
Liabilities
  8,242.5000   11,841.7000   13,025.4000   15,125.2000   16,372.7000
Share Capital
  .0720   .0790   .0810   .0860   .0890
Total Equity
  4,365.8000   6,849.8000   7,219.3000   8,840.6000   10,634
Minority Interests
  0.0000   0.0000   0.0000   -.2000   .1000
Total liabilities equity
  12,608.4000   18,691.5000   20,244.6000   23,965.6000   27,006.8000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  3,612   4,368.4000   5,071.7000   5,562.1000   5,998.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  618.7000   809   977.4000   1,169.6000   1,052.9000
Interest Income
  -388.7000   -465.6000   -507   -452   -397.8000
Income Before Taxes
  159.9000   286.8000   433   692.6000   516.2000
Income Taxes
  45.5000   53.9000   67.7000   185.4000   146.2000
Minority Interests Profit
  0.0000   0.0000   0.0000   .2000   -.3000
Net Income
  126.8000   233   365.4000   507.5000   369.8000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  1.8100   3.0300   4.5800   6.0300   4.2200
Dividend per Share
  7.0000   8.0000   9.1200   9.8400   10.6400

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,016.6000   1,439.2000   1,815.4000   1,992.7000   2,309.8000
Cash Flow from Investing Activities
  -1,592.2000   -5,400.8000   -3,075.5000   -1,944.6000   -3,427
Cash Flow from Financing
  -894.3000   4,607.9000   470.9000   1,202.1000   815.5000
Decrease / Increase in Cash
  -1,480.4000   677.5000   -823.1000   1,259   -260.9000
Employees
  5,993   7,273   7,903   8,378   10,013