2024-05-01  9:59:57 PM Chg. -0.10 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
5.58USD -1.76% 144,663
Turnover: 810,984.62
-Bid Size: - -Ask Size: - 1.9 bill.USD - -

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  5,343   5,656   6,072   6,652   7,271
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   60   49   90
Fixed Assets
  -   -   6,639   7,287   7,920
Inventories
  36   48   46   44   47
Accounts Receivable
  -   -   136   136   172
Cash and Cash Equivalents
  182   225   341   318   433
Current Assets
  1,100   1,056   1,200   1,373   1,567
Total Assets
  7,070   7,350   7,839   8,660   9,487

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  153   180   208   205   242
Long-term debt
  -   -   1,968   1,395   1,195
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  481   605   832   1,218   1,509
Liabilities
  5,182   5,216   5,310   5,450   5,474
Share Capital
  3   3   4   4   4
Total Equity
  1,888   2,134   2,529   3,210   4,013
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,070   7,350   7,839   8,660   9,487

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  4,982   5,441   5,817   6,416   6,632
Depreciation (total)
  258   290   320   345   393
Operating Result
  376   428   515   1,216   1,312
Interest Income
  -176   -161   -   -   -
Income Before Taxes
  209   279   623   1,097   1,216
Income Taxes
  81   111   222   420   457
Minority Interests Profit
  -   -   -   -   -
Net Income
  128   168   401   677   759

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  0.4500   0.5900   1.3600   2.1500   2.3200
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  698   758   912   1,598   1,632
Cash Flow from Investing Activities
  -867   -476   -379   -1,134   -1,045
Cash Flow from Financing
  -322   -239   -417   -487   -472
Decrease / Increase in Cash
  -491   43   116   -23   115
Employees
  10,573   11,021   11,352   12,351   18,406