12/5/2019  9:59:52 PM Chg. -0.19 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
19.14USD -0.96% 121,580
Turnover: 2.33 mill.
-Bid Size: - -Ask Size: - 5.53 bill.USD 0.00% 31.90

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
  6,072   6,652   7,271   8,049   8,315
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  46   44   47   55   78
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  341   318   433   303   474
Current Assets
  1,200   1,373   1,567   1,206   1,474
Total Assets
  7,839   8,660   9,487   9,781   10,426

 

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
  208   205   242   378   437
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  832   1,218   1,509   1,033   1,088
Liabilities
  5,310   5,450   5,474   4,947   5,815
Share Capital
  4   4   4   4   4
Total Equity
  2,529   3,210   4,013   4,834   4,611
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,839   8,660   9,487   9,781   10,426

 

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
  5,817   6,416   6,632   7,015   7,658
Depreciation (total)
  320   345   393   446   491
Operating Result
  515   1,216   1,312   1,000   288
Interest Income
  -148   -128   -111   -95   -92
Income Before Taxes
  623   1,097   1,216   921   219
Income Taxes
  222   420   457   -226   31
Minority Interests Profit
  -   -   -   -   -
Net Income
  401   677   759   1,147   188

 

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
  1.3600   2.1500   2.3200   3.4900   0.6000
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

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
  912   1,598   1,632   1,398   1,217
Cash Flow from Investing Activities
  -379   -1,134   -1,045   -975   -1,156
Cash Flow from Financing
  -417   -487   -472   -553   113
Decrease / Increase in Cash
  116   -23   115   -130   174
Employees
  11,352   12,351   18,406   21,000   22,000