2024-11-07  7:19:05 PM Chg. +2.92 Volume Bid7:24:04 PM Ask7:24:04 PM Market Capitalization Dividend Y. P/E Ratio
169.70EUR +1.75% 10
Turnover: 1,697
170.16Bid Size: 310 170.76Ask Size: 310 800 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
  661   516   1,460   2,509   2,599
Intangible Assets
  492   -   3,277   15,068   10,832
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   42,841   38,595
Inventories
  285   -   524   1,400   1,447
Accounts Receivable
  418   -   1,019   2,181   2,448
Cash and Cash Equivalents
  985   -   1,822   3,097   11,204
Current Assets
  1,818   5,072   3,775   7,125   15,823
Total Assets
  3,415   12,471   10,592   49,966   54,418

 

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
  278   -   617   1,261   1,105
Long-term debt
  -   -   -   13,188   17,431
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  529   3,420   5,878   28,090   31,232
Share Capital
  -   -   -   -   -
Total Equity
  2,886   9,051   4,714   21,876   23,186
Minority Interests
  -   -   -   2,984   2,901
Total liabilities equity
  3,415   12,471   10,592   49,966   54,418

 

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
  2,520   8,428   6,824   13,240   17,636
Depreciation (total)
  24   -   249   1,873   1,764
Operating Result
  552   694   1,632   -409   2,383
Interest Income
  -2   -   -191   585   454
Income Before Taxes
  568   667   1,467   -1,107   1,825
Income Taxes
  16   -   76   642   35
Minority Interests Profit
  0.0000   -   0.0000   -122   92
Net Income
  552   652   1,364   -1,739   1,692

 

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
  2.2300   1.1100   5.1700   -   4.1800
Dividend per Share
  0.8000   1.1300   1.5500   1.9400   4.0800

 

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
  722   1,925   2,318   3,411   6,551
Cash Flow from Investing Activities
  -652   -914   -241   -9,840   -674
Cash Flow from Financing
  -169   -123   -1,859   7,704   2,230
Decrease / Increase in Cash
  -99   888   218   1,275   8,107
Employees
  4,800   8,400   8,200   15,700   14,000