6/26/2019  9:59:55 PM Chg. +1.04 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
55.27USD +1.92% 12,611
Turnover: 690,522.99
-Bid Size: - -Ask Size: - 2.89 bill.USD 3.91% 10.43

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
  7,690.8000   8,899.7000   8,893.6000   9,132   10,341.8000
Intangible Assets
  66.6000   55.2000   48.2000   42.9000   59.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  66   63.7000   69.5000   73.5000   79.2000
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  50.1000   60.9000   58.8000   78.3000   68.1000
Current Assets
  1,076.2000   1,098.3000   1,101.6000   1,322.3000   1,568.4000
Total Assets
  9,672.7000   10,967.8000   10,902.5000   11,452.2000   13,051.1000

 

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
  560.9000   502.4000   445.5000   599.3000   731.9000
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,476   1,587.5000   1,688.7000   1,208.8000   1,304.8000
Liabilities
  7,856.5000   8,980.7000   8,850.2000   8,617.2000   10,140.8000
Share Capital
  26.5000   26.7450   26.7320   26.4780   26.5590
Total Equity
  1,819.5000   1,987.1000   2,052.3000   2,835   2,910.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  9,672.7000   10,967.8000   10,902.5000   11,452.2000   13,051.1000

 

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
  6,638.8000   6,571.9000   6,787   7,329.6000   8,409.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  480.6000   619.6000   554.2000   454.2000   552.5000
Interest Income
  -142.1000   -150.4000   -147.8000   -140.4000   -178.6000
Income Before Taxes
  338.5000   469.2000   406.4000   313.8000   373.9000
Income Taxes
  118.1000   163.2000   141.7000   -477.2000   98.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  218.6000   304.8000   262.5000   790.6000   273.3000

 

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
  4.1400   5.7500   4.9400   14.9700   5.2000
Dividend per Share
  1.4200   1.5600   1.7000   1.8000   2.1200

 

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
  1,370   1,441.8000   1,601   1,548   1,635.1000
Cash Flow from Investing Activities
  198.7000   -2,161.4000   -1,405.8000   -1,366.3000   -2,746.5000
Cash Flow from Financing
  -1,578.7000   731.5000   -185.9000   -155.1000   1,093.4000
Decrease / Increase in Cash
  -9.7000   12   -.2000   21   -14.9000
Employees
  30,600   33,100   34,500   36,100   39,600