2024-04-25  7:38:08 PM Chg. -0.31 Volume Bid7:41:50 PM Ask7:41:50 PM Market Capitalization Dividend Y. P/E Ratio
275.66USD -0.11% 6,030
Turnover: 1.66 mill.
275.55Bid Size: 100 299.90Ask Size: 200 10.92 bill.USD 1.82% 16.17

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
  1,792   1,827   1,986   2,215   2,517
Intangible Assets
  547   495   548   508   492
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,723   3,740   4,210   4,179   4,638
Inventories
  339   285   210   183   128
Accounts Receivable
  1,038   1,074   1,164   1,188   252
Cash and Cash Equivalents
  990   894   720   701   240
Current Assets
  2,546   2,284   2,142   2,195   1,745
Total Assets
  6,269   6,024   6,352   6,374   6,383

 

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
  269   317   316   375   562
Long-term debt
  1,592   1,273   1,278   1,279   1,283
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,904   4,534   4,699   4,616   4,867
Share Capital
  1   1   1   1   1
Total Equity
  1,365   1,490   1,653   1,758   1,516
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,269   6,024   6,352   6,374   6,383

 

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
  6,957   7,020   7,068   7,441   8,176
Depreciation (total)
  28   26   -   -   -
Operating Result
  655   769   858   865   951
Interest Income
  -149   -137   -74   -94   -58
Income Before Taxes
  507   632   784   772   971
Income Taxes
  169   228   211   293   135
Minority Interests Profit
  -   -   -   -   -
Net Income
  338   404   573   479   836

 

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
  6.9300   8.4300   12.2400   10.4800   19.0900
Dividend per Share
  1.0000   1.7000   2.1000   2.5200   3.0200

 

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
  716   828   822   814   914
Cash Flow from Investing Activities
  -437   -141   -653   -349   -476
Cash Flow from Financing
  -332   -783   -343   -484   -899
Decrease / Increase in Cash
  -53   -96   -174   -19   -461
Employees
  38,000   36,000   37,000   38,000   40,000