08/11/2024  17:32:26 Chg. +1.90 Volume Bid17:32:26 Ask17:32:26 Market Capitalization Dividend Y. P/E Ratio
186.96EUR +1.03% 0
Turnover: -
-Bid Size: - -Ask Size: - 87.98 bill.EUR - -

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  9,866.4240   10,517.2580   11,101   11,247.1000   12,084.4000
Intangible Assets
  9,837.8760   11,274.6110   11,783.3000   11,174.3000   12,318.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   31,176.2000   30,625.3000   40,247.8000
Inventories
  -   -   -   -   -
Accounts Receivable
  227.3540   308.3690   513.6000   459   462.2000
Cash and Cash Equivalents
  320.6860   787.1610   802.1000   1,208.7000   1,501.2000
Current Assets
  996.4680   1,689.8700   2,038.1000   2,385.1000   2,553.8000
Total Assets
  26,904.2720   30,879.1500   33,214.3000   33,010.4000   42,801.6000

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  96.7140   118.6660   142.9000   130.8000   148.1000
Long-term debt
  17,068.8070   18,294.6590   19,430.3000   18,405.1000   21,127.2000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  20,191.4540   23,902.9500   26,386.2000   27,110.8000   37,311.2000
Share Capital
  4.2670   4.2990   4.4000   4.5000   4.5000
Total Equity
  6,712.8180   6,976.2000   6,828.1000   5,899.6000   5,490.4000
Minority Interests
  61.1390   212.3050   586.6000   563.5000   435
Total liabilities equity
  26,904.2720   30,879.1500   33,214.3000   33,010.4000   42,801.6000

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  4,771.5160   5,785.6680   6,663.9000   7,440.1000   7,580.3000
Depreciation (total)
  1,285.3280   1,525.6350   1,715.9000   2,110.8000   1,778.4000
Operating Result
  1,612.7890   1,853.0290   1,998.4000   1,905   2,688.4000
Interest Income
  -   -   -   -   -814.2000
Income Before Taxes
  829.9620   1,125.8600   1,256.1000   1,154.6000   1,916.4000
Income Taxes
  -157.9550   -155.5010   -30.7000   110.1000   .2000
Minority Interests Profit
  13.0670   -13.9340   13.5000   -28.3000   -28.8000
Net Income
  594.9110   849.3000   1,151.5000   1,227   1,887.8000

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  1.4200   2.0000   2.6900   2.7900   4.2700
Dividend per Share
  1.8100   2.1700   2.6200   3.1500   3.7800

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,183.0520   2,703.6040   2,925.6000   3,748.3000   3,752.6000
Cash Flow from Investing Activities
  -7,741.7350   -2,107.4460   -2,800.9000   -2,749.5000   -3,987.5000
Cash Flow from Financing
  5,589.1010   -99.2940   -113   -607.7000   521.7000
Decrease / Increase in Cash
  7.1940   466.4750   18.4000   350   273.1000
Employees
  3,371   4,507   4,752   5,026   5,454