11/6/2024  7:57:05 AM Chg. +3.5000 Volume Bid9:59:59 PM Ask9:59:59 PM Market Capitalization Dividend Y. P/E Ratio
94.7600EUR +3.84% -
Turnover: -
92.0600Bid Size: 130 92.3200Ask Size: 130 31.91 bill.EUR - -

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  26,939   28,436   29,827   32,209   35,216
Intangible Assets
  2   4   3   2   124
Long-Term Investments
  -   -   816   884   1,921
Fixed Assets
  -   -   40,454   41,806   44,849
Inventories
  330   363   -   -   -
Accounts Receivable
  1,222   1,251   1,201   1,052   1,106
Cash and Cash Equivalents
  394   674   699   944   776
Current Assets
  3,451   3,891   3,854   3,836   3,406
Total Assets
  41,209   40,647   44,308   45,642   48,255

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  1,215   1,017   1,019   1,008   1,147
Long-term debt
  -   -   11,631   12,006   14,735
Liabilities to Banks
  0.0000   0.0000   64   66   77
Provisions
  -   -   -   -   -
Liabilities
  29,340   28,402   31,723   32,581   33,949
Share Capital
  32   32   32   32   33
Total Equity
  11,869   12,245   12,585   13,061   14,306
Minority Interests
  0.0000   0.0000   9   9   8
Total liabilities equity
  41,209   40,647   44,308   45,642   48,255

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  12,188   12,354   12,919   12,554   12,075
Depreciation (total)
  955   1,024   1,071   1,130   1,216
Operating Result
  2,339   2,244   2,209   2,427   2,575
Interest Income
  -604   -719   591   -653   696
Income Before Taxes
  1,741   1,538   1,660   1,798   1,943
Income Taxes
  600   476   568   605   698
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  1,141   1,062   1,092   1,193   1,245

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  3.8800   3.6200   3.7300   4.0700   4.1500
Dividend per Share
  2.4200   2.4600   2.5200   2.6000   2.6800

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,599   2,552   2,831   3,277   3,459
Cash Flow from Investing Activities
  -2,523   -2,659   -2,759   -3,657   -4,976
Cash Flow from Financing
  -330   387   -47   629   1,345
Decrease / Increase in Cash
  -254   280   25   249   -172
Employees
  13,130   14,648   14,601   14,806   14,960