16/11/2024  13:04:39 Chg. -0.55 Volume Bid13:04:39 Ask13:04:39 Market Capitalization Dividend Y. P/E Ratio
212.80EUR -0.26% -
Turnover: -
212.80Bid Size: - 214.50Ask Size: - 77.11 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
  491.7000   425.2000   399.7000   448.7000   544
Intangible Assets
  19,713.2000   19,617.1000   19,521.6000   22,675.4000   22,293
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  29,467   29,337.9000   28,884.7000   35,589   35,647.5000
Inventories
  -   -   -   -   -
Accounts Receivable
  357.8000   364.4000   359.7000   553.3000   491.8000
Cash and Cash Equivalents
  1,692.6000   1,868.6000   1,903.6000   1,374.5000   1,551.4000
Current Assets
  37,904.5000   40,031.5000   46,906.5000   41,886.7000   39,567.8000
Total Assets
  67,371.5000   69,369.4000   75,791.2000   77,475.7000   75,215.3000

 

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
  28.7000   26.2000   31.3000   116   61.9000
Long-term debt
  2,241.4000   2,231.2000   2,233.1000   3,826.8000   3,743.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  7,358.3000   7,291   4,857.7000   5,665.9000   5,635.2000
Liabilities
  46,819.7000   49,028.7000   53,379.4000   51,557.2000   49,056
Share Capital
  3.4000   3.4000   3.4000   3.6000   3.6000
Total Equity
  20,551.8000   20,340.7000   22,411.8000   25,918.5000   26,159.3000
Minority Interests
  -   -   -   46.8000   30.4000
Total liabilities equity
  67,371.5000   69,369.4000   75,791.2000   77,475.7000   75,215.3000

 

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
  3,326.8000   3,595.2000   3,644.7000   4,309.4000   4,868
Depreciation (total)
  129.2000   129.2000   113   118.7000   158.6000
Operating Result
  1,988.7000   2,202.7000   2,312   2,607.6000   2,587.8000
Interest Income
  -117.4000   -123.5000   -117   -157.7000   -178
Income Before Taxes
  1,956.8000   2,287.6000   2,526.3000   2,777.8000   2,689.6000
Income Taxes
  709.8000   753.5000   -1,537.1000   814.1000   573.8000
Minority Interests Profit
  -   -   -   -1.5000   .7000
Net Income
  1,247   1,534.1000   4,063.4000   1,962.2000   2,116.5000

 

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
  3.7100   4.5500   12.0000   5.7300   5.9300
Dividend per Share
  4.9000   5.6500   6.1400   4.5500   5.5000

 

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
  1,515.3000   1,716   1,840.4000   2,440.8000   2,672.8000
Cash Flow from Investing Activities
  17.9000   53.7000   179.9000   -1,889.6000   -152.6000
Cash Flow from Financing
  -1,206.7000   -1,593.7000   -1,985.3000   -1,080   -2,340.8000
Decrease / Increase in Cash
  326.5000   176   35   -528.8000   179.4000
Employees
  2,530   2,700   2,830   4,590   4,360