2024-11-07  9:48:17 AM Chg. -0.255 Volume Bid9:48:17 AM Ask9:48:17 AM Market Capitalization Dividend Y. P/E Ratio
37.195EUR -0.68% -
Turnover: -
37.195Bid Size: - 37.690Ask Size: - 22.35 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
  8,333.8000   10,076.8140   11,472.0210   13,162.2160   24,885.0150
Intangible Assets
  0.0000   -   -   -   736.3600
Long-Term Investments
  -   0.0000   -   184.5620   460.5460
Fixed Assets
  -   10,160.5770   11,725.1530   13,644.7030   28,359.5490
Inventories
  19.7000   -   -   -   -
Accounts Receivable
  235.8000   306.0850   176.9570   341.6280   725.2360
Cash and Cash Equivalents
  845.6000   1,077.4290   1,601.2320   1,103.5400   147.3150
Current Assets
  1,255.4000   1,904.3230   2,251.0190   1,828.2190   1,163.0550
Total Assets
  9,792.1000   12,064.9000   13,976.1720   15,472.9220   29,522.6040

 

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
  330.3000   444.0770   291.5500   309.9780   654.6240
Long-term debt
  -   2,822.8890   2,793.3430   3,289.4590   7,323.5550
Liabilities to Banks
  29.7000   22.9000   23.4000   257.9000   1,900.1000
Provisions
  1,655.8000   1,750.9000   1,972.2000   1,760   1,768.9000
Liabilities
  4,927.9000   5,691.8370   5,948.1300   6,353.6750   11,107.9910
Share Capital
  -   1,895.6320   2,153.2800   3,440.1850   9,388.9030
Total Equity
  4,864.1000   6,373.0630   8,028.0420   9,119.2470   18,414.6130
Minority Interests
  829.3000   1,790.2480   2,950.2510   3,258.9660   5,094.9950
Total liabilities equity
  9,792.1000   12,064.9000   13,976.1720   15,472.9220   29,522.6040

 

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
  1,862   2,469.7100   2,339.7620   1,608.3480   3,378.0150
Depreciation (total)
  653.1000   679.2980   819.2160   927.9200   10.9400
Operating Result
  654.6000   853.3950   563.1390   -278.3000   932.9810
Interest Income
  -142.7000   -136.5370   -146.5310   -147.9200   -202.7720
Income Before Taxes
  521.2000   723.7110   426.5610   -394.5270   742.5230
Income Taxes
  175.2000   214.0920   104.6750   -263.4640   -1,115.6190
Minority Interests Profit
  -47.2000   124.0250   236.7150   321.9200   349.6130
Net Income
  390.6000   386.9650   85.1710   -452.9830   1,508.5290

 

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
  1.4080   2.5500   0.5600   -2.7100   8.0500
Dividend per Share
  0.0650   0.1200   0.1200   0.1200   0.1200

 

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
  1,200.4000   1,414.7420   1,216.9400   1,064.3200   1,637.6980
Cash Flow from Investing Activities
  -1,037.3000   -2,444.2120   -2,525.6070   -2,961.4810   -4,127.0700
Cash Flow from Financing
  500.5000   1,261.2580   1,832.4700   1,399.4690   1,533.1470
Decrease / Increase in Cash
  663.6000   231.7880   523.8030   -497.6920   -956.2250
Employees
  1,621   1,750   1,914   1,809   2,067