10/26/2020  9:10:00 PM Chg. -2.99 Volume Bid1:00:00 AM Ask12:59:30 AM Market Capitalization Dividend Y. P/E Ratio
38.58USD -7.19% 2.76 mill.
Turnover: 85.88 mill.
38.09Bid Size: 100 38.40Ask Size: 400 4.76 bill.USD 3.63% 6.18

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  4,802   5,666   6,284   6,781   6,902
Intangible Assets
  -   143   133   127   122
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  51   47   57   60   72
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  73   328   194   105   221
Current Assets
  1,663   2,050   2,146   1,787   2,037
Total Assets
  6,533   9,962   10,740   10,912   12,993

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  63   92   120   132   146
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  682   463   454   512   715
Liabilities
  4,122   7,031   7,019   7,161   8,662
Share Capital
  1   1   1   1   1
Total Equity
  2,411   2,931   3,721   3,751   4,331
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,533   9,962   10,740   10,912   12,993

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  5,598   5,931   7,933   8,264   8,781
Depreciation (total)
  320   363   372   398   423
Operating Result
  1,298   1,349   1,260   643   1,063
Interest Income
  -21   -28   -69   -53   -36
Income Before Taxes
  1,312   1,345   1,207   585   1,016
Income Taxes
  464   531   173   148   247
Minority Interests Profit
  -   -   -   -   -
Net Income
  848   814   1,034   437   769

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  6.6100   6.5900   8.3900   3.5500   6.2400
Dividend per Share
  0.8000   1.1000   1.2000   1.2800   1.4000

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,584   1,386   1,590   1,195   1,722
Cash Flow from Investing Activities
  -930   -2,622   -1,132   -631   -791
Cash Flow from Financing
  -688   1,491   -592   -647   -813
Decrease / Increase in Cash
  -34   255   -134   -83   118
Employees
  15,143   19,112   23,156   23,376   24,000