2024-11-15  9:41:34 PM Chg. -7.000 Volume Bid10:00:01 PM Ask10:00:01 PM Market Capitalization Dividend Y. P/E Ratio
4,713.000EUR -0.15% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 156.41 bill.EUR - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  135.1000   198.9530   274.7860   347.0170   480.0810
Intangible Assets
  1,020   2,334.7610   2,167.5330   1,993.8850   2,176.8230
Long-Term Investments
  -   3,755.6530   7,931.3630   9,591.0670   10,421.6000
Fixed Assets
  -   9,673.1890   13,867.3380   14,437.4540   16,416.4580
Inventories
  -   -   -   -   -
Accounts Receivable
  536   643.8940   645.1690   860.1150   1,217.8010
Cash and Cash Equivalents
  1,290   3,148.6510   1,477.2650   2,081.0750   2,541.6040
Current Assets
  7,480.9000   5,267.3740   3,553.2370   5,401.5190   9,034.8050
Total Assets
  10,444.5000   14,940.5630   17,420.5750   19,838.9730   25,451.2630

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  247.3000   281.4800   322.8420   419.1080   667.5230
Long-term debt
  -   3,849.7560   6,158.4430   6,170.5220   8,809.7880
Liabilities to Banks
  -   -   -   -   -
Provisions
  326.4000   1,040.3000   892.6000   822.3000   481.1000
Liabilities
  3,526.2000   6,373.8690   8,625.1060   10,018.8310   14,190.6650
Share Capital
  -   .4800   .4820   .4850   .4870
Total Equity
  6,909.7000   8,566.6940   8,795.4690   9,820.1420   11,260.5980
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  10,444.5000   14,940.5630   17,420.5750   19,838.9730   25,451.2630

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  6,793.3000   8,441.9710   9,223.9870   10,743.0060   12,681.0820
Depreciation (total)
  118   207.8200   272.4940   309.1350   362.7740
Operating Result
  2,412.4000   3,073.3120   3,258.9070   2,906.3130   4,537.9920
Interest Income
  -79.1000   -74.4200   -104.5000   -112.9540   253.9760
Income Before Taxes
  2,296.5000   2,989.4480   3,128.3200   2,713.2380   4,398.3220
Income Taxes
  403.7000   567.6950   576.9600   578.2510   2,057.5570
Minority Interests Profit
  -.1000   -   -   -   -
Net Income
  1,892.7000   2,421.7530   2,551.3600   2,134.9870   2,340.7650

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  37.1700   46.3000   50.0900   43.1400   47.7800
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,301.4000   2,914.3970   3,102.2310   3,924.6970   4,662.0360
Cash Flow from Investing Activities
  -2,162.3000   -2,348.5440   -3,894.5180   -3,333.2950   -4,202.0350
Cash Flow from Financing
  -403.5000   1,428.9940   -729.9960   57.7370   -78.6630
Decrease / Increase in Cash
  -246.4000   1,858.6570   -1,671.3860   603.9360   481.3340
Employees
  9,500   12,700   15,500   18,500   22,900