2024-05-03  5:33:08 PM Chg. +0.06 Volume Bid5:35:05 PM Ask5:35:05 PM Market Capitalization Dividend Y. P/E Ratio
5.82USD +0.95% 37,378
Turnover: 217,153.80
5.81Bid Size: 400 5.82Ask Size: 200 1.96 bill.USD - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  5,656   6,072   6,652   7,271   8,049
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   60   49   90   2
Fixed Assets
  -   6,639   7,287   7,920   8,575
Inventories
  48   46   44   47   55
Accounts Receivable
  -   136   136   172   245
Cash and Cash Equivalents
  225   341   318   433   303
Current Assets
  1,056   1,200   1,373   1,567   1,206
Total Assets
  7,350   7,839   8,660   9,487   9,781

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  180   208   205   242   378
Long-term debt
  -   1,968   1,395   1,195   1,003
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  605   832   1,218   1,509   1,033
Liabilities
  5,216   5,310   5,450   5,474   4,947
Share Capital
  3   4   4   4   4
Total Equity
  2,134   2,529   3,210   4,013   4,834
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,350   7,839   8,660   9,487   9,781

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  5,441   5,817   6,416   6,632   7,015
Depreciation (total)
  290   320   345   393   446
Operating Result
  428   515   1,216   1,312   1,000
Interest Income
  -161   -   -   -   -
Income Before Taxes
  279   623   1,097   1,216   921
Income Taxes
  111   222   420   457   -226
Minority Interests Profit
  -   -   -   -   -
Net Income
  168   401   677   759   1,147

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  0.5900   1.3600   2.1500   2.3200   3.4900
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  758   912   1,598   1,632   1,398
Cash Flow from Investing Activities
  -476   -379   -1,134   -1,045   -975
Cash Flow from Financing
  -239   -417   -487   -472   -553
Decrease / Increase in Cash
  43   116   -23   115   -130
Employees
  11,021   11,352   12,351   18,406   21,000