29/05/2024  21:25:02 Chg. -0.27 Volume Bid21:26:02 Ask21:26:02 Market Capitalization Dividend Y. P/E Ratio
5.14USD -5.00% 293,289
Turnover: 1.49 mill.
5.13Bid Size: 2,490 5.14Ask Size: 5,100 1.74 bill.USD - -

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  -   4,860   5,343   5,656   6,072
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   60
Fixed Assets
  -   -   -   -   6,639
Inventories
  -   50   36   48   46
Accounts Receivable
  -   -   -   -   136
Cash and Cash Equivalents
  -   673   182   225   341
Current Assets
  -   1,628   1,100   1,056   1,200
Total Assets
  -   7,071   7,070   7,350   7,839

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   148   153   180   208
Long-term debt
  -   -   -   -   1,968
Liabilities to Banks
  -   88   0.0000   0.0000   0.0000
Provisions
  -   392   481   605   832
Liabilities
  -   5,314   5,182   5,216   5,310
Share Capital
  -   3   3   3   4
Total Equity
  -   1,757   1,888   2,134   2,529
Minority Interests
  -   -   -   -   -
Total liabilities equity
  -   7,071   7,070   7,350   7,839

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  3,779   4,504   4,982   5,441   5,817
Depreciation (total)
  220   233   258   290   320
Operating Result
  333   322   376   428   515
Interest Income
  -180   -179   -176   -161   -
Income Before Taxes
  161   145   209   279   623
Income Taxes
  64   59   81   111   222
Minority Interests Profit
  -   -   -   -   -
Net Income
  97   86   128   168   401

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  0.3600   0.3100   0.4500   0.5900   1.3600
Dividend per Share
  -   -   0.0000   0.0000   -

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  523   614   698   758   912
Cash Flow from Investing Activities
  -696   -502   -867   -476   -379
Cash Flow from Financing
  -258   96   -322   -239   -417
Decrease / Increase in Cash
  -431   208   -491   43   116
Employees
  11,121   11,733   10,573   11,021   11,352