11/11/2024  08:11:00 Chg. +0.210 Volume Bid09:40:46 Ask09:40:46 Market Capitalization Dividend Y. P/E Ratio
99.700EUR +0.21% -
Turnover: -
100.100Bid Size: 300 100.840Ask Size: 300 58.41 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
  12,297.5000   11,662.4370   12,373.9890   12,571.4030   12,698.1260
Intangible Assets
  1,182.5000   -   -   -   -
Long-Term Investments
  -   1,132.6530   948.2210   958.8070   1,003.1560
Fixed Assets
  -   13,997.3160   14,470.9010   14,709.0670   15,081.4790
Inventories
  0.0000   134.1340   204.7800   200.9460   432.5940
Accounts Receivable
  1,549.6000   745.4940   593.9790   872.4300   1,202.9510
Cash and Cash Equivalents
  149.3000   172.8120   97.6190   248.8750   37.1930
Current Assets
  2,370.8000   1,307.2440   975.2100   1,429.6840   1,764.4580
Total Assets
  17,707.6000   15,304.5600   15,446.1110   16,138.7510   16,845.9370

 

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
  1,503.7000   891.4130   615.9820   874.7310   1,140.5710
Long-term debt
  -   7,192.9290   8,323.5820   7,919.9960   8,091.6290
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,938.3000   1,395.2000   1,436.7000   1,623.8000   52.7000
Liabilities
  12,862.4000   11,298.6770   11,679.7750   12,709.8360   11,160.5850
Share Capital
  -   2.4580   2.4580   2.4580   4.2320
Total Equity
  2,337.9000   4,005.8830   3,766.3360   3,428.9150   5,685.3520
Minority Interests
  2,507.3000   3,413.7680   3,430.5380   3,240.1700   157.4850
Total liabilities equity
  17,707.6000   15,304.5600   15,446.1110   16,138.7510   16,845.9370

 

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
  14,602.7000   12,195.0910   7,763.2060   8,920.9340   12,173.9070
Depreciation (total)
  384.4000   294.6840   354.6200   391.5850   406.3350
Operating Result
  926.7000   1,143.5710   996.1590   1,285.6760   1,380.8950
Interest Income
  -334.2000   -356.1630   -416.7870   -469.6510   -485.6580
Income Before Taxes
  740.3000   819.8730   521.8760   957.9560   1,040.8010
Income Taxes
  163.4000   -151.1580   -136.6000   -212.4060   -447.2820
Minority Interests Profit
  -310.4000   349.0010   134.2180   391.4600   205.6780
Net Income
  266.5000   314.1070   244.9770   352.0390   387.0740

 

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
  1.2900   1.5000   1.1700   1.6700   1.3000
Dividend per Share
  1.4800   2.1250   2.4300   2.4600   2.7200

 

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
  1,294.8000   1,285.6100   1,006.9800   1,351.6140   1,315.4120
Cash Flow from Investing Activities
  -2,642   -2,566.2230   -1,190.7190   -615.4450   -567.6330
Cash Flow from Financing
  913   1,304.4990   108.5890   -584.7920   -959.4610
Decrease / Increase in Cash
  -434.3000   23.8860   -75.1500   151.3770   -211.6820
Employees
  1,927   2,269   2,364   2,384   2,470