11/7/2024  9:13:32 AM Chg. -2.000 Volume Bid9:27:27 AM Ask9:27:27 AM Market Capitalization Dividend Y. P/E Ratio
323.600EUR -0.61% -
Turnover: -
323.200Bid Size: 16 326.300Ask Size: 16 82.29 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
  13,185   13,619   14,355   15,014   16,352
Intangible Assets
  5,539   5,903   -   -   -
Long-Term Investments
  -   -   659   610   542
Fixed Assets
  -   -   22,269   23,512   -
Inventories
  1,086   1,179   1,279   1,439   1,503
Accounts Receivable
  4,672   5,208   5,694   5,889   5,826
Cash and Cash Equivalents
  705   414   566   741   646
Current Assets
  7,763   8,037   8,930   9,232   9,086
Total Assets
  28,075   28,831   31,199   32,744   33,758

 

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
  1,768   1,803   2,035   2,170   2,318
Long-term debt
  -   -   29,307   30,255   31,160
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  36,416   35,759   37,697   38,790   39,391
Share Capital
  -   -   4   4   4
Total Equity
  -8,341   -6,928   -6,498   -6,046   -5,633
Minority Interests
  1,319   1,342   1,396   1,553   1,669
Total liabilities equity
  28,075   28,831   31,199   32,744   33,758

 

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
  33,013   34,182   36,918   39,678   41,490
Depreciation (total)
  1,679   1,753   1,820   1,904   1,966
Operating Result
  4,692   4,794   -   -   -
Interest Income
  -1,798   -1,848   1,743   1,665   1,707
Income Before Taxes
  2,894   2,946   3,481   3,957   4,810
Income Taxes
  888   950   1,108   1,261   1,378
Minority Interests Profit
  -401   -440   498   567   542
Net Income
  1,605   1,556   1,875   2,129   2,890

 

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
  3.6500   3.5000   4.3000   5.1400   7.5300
Dividend per Share
  6.5000   0.0000   -   -   -

 

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
  4,175   3,680   4,448   4,734   5,653
Cash Flow from Investing Activities
  -2,063   -2,346   -2,918   -2,583   -3,240
Cash Flow from Financing
  -1,780   -1,625   -1,378   -1,976   -2,508
Decrease / Increase in Cash
  332   -291   152   175   -95
Employees
  204,000   215,000   225,000   233,000   241,000