4/21/2021  9:59:58 PM Chg. +2.76 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
29.52USD +10.31% 447,038
Turnover: 12.77 mill.
-Bid Size: - -Ask Size: - 7.52 bill.USD 0.00% -

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
  10,117.7000   11,040.5000   12,119.3000   13,135.3000   13,411.2000
Intangible Assets
  817.5000   817.5000   817.5000   817.5000   500.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  66.3000   82.1000   90.2000   95.4000   82.4000
Accounts Receivable
  63.2000   44   55.2000   75.1000   20.6000
Cash and Cash Equivalents
  128.3000   176.2000   163.9000   252.9000   3,300.5000
Current Assets
  411.1000   518.3000   550.3000   730.1000   3,557.5000
Total Assets
  12,973.9000   14,094.9000   15,206   16,684.6000   18,399.3000

 

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
  38   53.4000   159.6000   100.8000   83.1000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  541.8000   513.7000   716.5000   782.3000   596.1000
Liabilities
  8,436.2000   8,345.1000   9,243   10,169   14,045.2000
Share Capital
  .2320   .2330   .2350   .2370   .3160
Total Equity
  4,537.7000   5,749.8000   5,963   6,515.6000   4,354.1000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  12,973.9000   14,094.9000   15,206   16,684.6000   18,399.3000

 

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
  4,874.3000   5,396.2000   6,055.1000   6,462.4000   1,279.9000
Depreciation (total)
  432.5000   510   561.1000   646.2000   717.8000
Operating Result
  925.5000   1,048.8000   1,219.1000   1,178.1000   -3,484.1000
Interest Income
  -276.9000   -267.8000   -270.4000   -272.9000   -482.3000
Income Before Taxes
  640.3000   770.6000   969.3000   911.4000   -4,000
Income Taxes
  7.2000   10.7000   14.5000   -18.9000   12.5000
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   0.0000
Net Income
  633.1000   759.9000   954.8000   930.2000   -4,012.5000

 

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
  2.7900   3.3300   4.2800   4.3300   -15.7500
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

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
  1,239.7000   1,585.7000   2,075.2000   1,822.6000   -2,556.2000
Cash Flow from Investing Activities
  -1,128.9000   -1,404.9000   -1,502.7000   -1,680.2000   -975.4000
Cash Flow from Financing
  -98.3000   -133   -584.8000   -53.4000   6,579.2000
Decrease / Increase in Cash
  12.4000   47.8000   -12.3000   89   3,047.6000
Employees
  30,000   31,000   33,200   36,000   34,300