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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  4,860   5,343   5,656   6,072   6,652
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   60   49
Fixed Assets
  -   -   -   6,639   7,287
Inventories
  50   36   48   46   44
Accounts Receivable
  -   -   -   136   136
Cash and Cash Equivalents
  673   182   225   341   318
Current Assets
  1,628   1,100   1,056   1,200   1,373
Total Assets
  7,071   7,070   7,350   7,839   8,660

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  148   153   180   208   205
Long-term debt
  -   -   -   1,968   1,395
Liabilities to Banks
  88   0.0000   0.0000   0.0000   0.0000
Provisions
  392   481   605   832   1,218
Liabilities
  5,314   5,182   5,216   5,310   5,450
Share Capital
  3   3   3   4   4
Total Equity
  1,757   1,888   2,134   2,529   3,210
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,071   7,070   7,350   7,839   8,660

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  4,504   4,982   5,441   5,817   6,416
Depreciation (total)
  233   258   290   320   345
Operating Result
  322   376   428   515   1,216
Interest Income
  -179   -176   -161   -   -
Income Before Taxes
  145   209   279   623   1,097
Income Taxes
  59   81   111   222   420
Minority Interests Profit
  -   -   -   -   -
Net Income
  86   128   168   401   677

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.3100   0.4500   0.5900   1.3600   2.1500
Dividend per Share
  -   0.0000   0.0000   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  614   698   758   912   1,598
Cash Flow from Investing Activities
  -502   -867   -476   -379   -1,134
Cash Flow from Financing
  96   -322   -239   -417   -487
Decrease / Increase in Cash
  208   -491   43   116   -23
Employees
  11,733   10,573   11,021   11,352   12,351