11/11/2024  15:07:55 Chg. - Volume Bid17:35:23 Ask17:35:23 Market Capitalization Dividend Y. P/E Ratio
187.48EUR - 222
Turnover: 41,955.70
-Bid Size: - -Ask Size: - 85.08 bill.EUR - -

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
  4,883.5000   5,790   7,262.2000   7,626.8170   9,866.4240
Intangible Assets
  2,352   3,115.1000   6,701.5000   6,889.3310   9,837.8760
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  101   137   151.1000   198.7140   227.3540
Cash and Cash Equivalents
  330.2000   368.6000   293.6000   313.4920   320.6860
Current Assets
  842.8000   829.5000   952.7000   947.9680   996.4680
Total Assets
  12,232.4000   14,089.1000   20,272.6000   21,331.5450   26,904.2720

 

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
  214.7000   89.6000   171.1000   90.3660   96.7140
Long-term debt
  -   -   -   13,711.0840   17,068.8070
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  8,822.3000   10,404.9000   16,682.5000   17,278.1930   20,191.4540
Share Capital
  -   -   -   3.9950   4.2670
Total Equity
  3,283.4000   3,573.1000   3,534.2000   4,053.3520   6,712.8180
Minority Interests
  126.7000   111.1000   55.9000   99.7920   61.1390
Total liabilities equity
  12,232.4000   14,089.1000   20,272.6000   21,331.5450   26,904.2720

 

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
  2,443.5000   2,876   3,361.4000   4,100.0480   4,771.5160
Depreciation (total)
  555.5000   644.3000   800.1000   1,003.8020   1,285.3280
Operating Result
  920.1000   1,119.7000   1,214.3000   1,486.9220   1,612.7890
Interest Income
  -290.3000   -379.7000   -426.4000   580.2340   -
Income Before Taxes
  506.9000   701.3000   541.7000   865.7040   829.9620
Income Taxes
  125.1000   107.3000   59.5000   -62.5050   -157.9550
Minority Interests Profit
  10.8000   43.3000   69.1000   21.7110   13.0670
Net Income
  392.7000   637.3000   551.3000   801.0220   594.9110

 

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
  1.0000   1.6100   1.4000   2.0200   1.4200
Dividend per Share
  0.3500   0.9000   1.1000   1.4000   1.8100

 

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
  1,165.9000   1,414.4000   1,599   2,134.5890   2,183.0520
Cash Flow from Investing Activities
  -2,790.8000   -2,558.4000   -5,173.3000   -1,949.5480   -7,741.7350
Cash Flow from Financing
  1,086.1000   1,170.4000   3,525.6000   -134.5910   5,589.1010
Decrease / Increase in Cash
  -553.8000   38.4000   -75   19.9160   7.1940
Employees
  2,122   2,432   2,716   2,974   3,371