15/11/2024  07:57:05 Chg. -0.4400 Volume Bid21:59:57 Ask21:59:57 Market Capitalization Dividend Y. P/E Ratio
89.9000EUR -0.49% -
Turnover: -
91.4400Bid Size: 130 91.7400Ask Size: 130 31.73 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
  28,436   29,827   32,209   35,216   37,600
Intangible Assets
  4   3   2   124   131
Long-Term Investments
  -   816   884   1,921   2,001
Fixed Assets
  -   40,454   41,806   44,849   44,574
Inventories
  363   -   -   -   -
Accounts Receivable
  1,251   1,201   1,052   1,106   1,103
Cash and Cash Equivalents
  674   699   944   776   797
Current Assets
  3,891   3,854   3,836   3,406   3,537
Total Assets
  40,647   44,308   45,642   48,255   48,111

 

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
  1,017   1,019   1,008   1,147   1,286
Long-term debt
  -   11,631   12,006   14,735   14,731
Liabilities to Banks
  0.0000   64   66   77   17
Provisions
  -   -   -   -   -
Liabilities
  28,402   31,723   32,581   33,949   32,686
Share Capital
  32   32   32   33   34
Total Equity
  12,245   12,585   13,061   14,306   15,425
Minority Interests
  0.0000   9   9   8   7
Total liabilities equity
  40,647   44,308   45,642   48,255   48,111

 

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
  12,354   12,919   12,554   12,075   12,033
Depreciation (total)
  1,024   1,071   1,130   1,216   1,341
Operating Result
  2,244   2,209   2,427   2,575   2,610
Interest Income
  -719   591   -653   696   729
Income Before Taxes
  1,538   1,660   1,798   1,943   1,997
Income Taxes
  476   568   605   698   472
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  1,062   1,092   1,193   1,245   1,525

 

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
  3.6200   3.7300   4.0700   4.1500   4.9700
Dividend per Share
  2.4600   2.5200   2.6000   2.6800   2.7600

 

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
  2,552   2,831   3,277   3,459   3,367
Cash Flow from Investing Activities
  -2,659   -2,759   -3,657   -4,976   -3,703
Cash Flow from Financing
  387   -47   629   1,345   357
Decrease / Increase in Cash
  280   25   249   -172   21
Employees
  14,648   14,601   14,806   14,960   15,591