-  - Chg. - Volume Bid8:30:00 PM Ask8:30:00 PM Market Capitalization Dividend Y. P/E Ratio
89.92EUR - -
Turnover: -
-Bid Size: - -Ask Size: - 28.62 bill.EUR - -

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  11,257.7000   19,189.7000   19,915.5000   21,347   22,000.9000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  456.9000   1,466.7000   -   -   -
Fixed Assets
  13,628   27,148.4000   27,954.5000   29,377   31,228.2000
Inventories
  400.6000   687   587.6000   539   548.2000
Accounts Receivable
  352.1000   1,028.6000   1,241.7000   1,350.7000   1,280.9000
Cash and Cash Equivalents
  61.9000   49.8000   37.5000   38.9000   84.5000
Current Assets
  1,535.4000   2,206.8000   2,168.7000   2,213.5000   2,247.6000
Total Assets
  15,163.4000   29,355.2000   30,123.2000   31,590.5000   33,475.8000

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  363.3000   815.4000   861.5000   859.9000   876.4000
Long-term debt
  4,186.4000   9,124.1000   9,158.2000   8,746.6000   9,994
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,906.7000   4,622.3000   5,146.6000   2,999.8000   3,388.1000
Liabilities
  10,713.3000   20,670   21,193.4000   22,129.1000   23,686.9000
Share Capital
  4,419.7000   3.2000   3.2000   3.2000   3.2000
Total Equity
  4,450.1000   8,685.2000   8,929.8000   9,461.4000   9,788.9000
Minority Interests
  -   -   -   -   23.4000
Total liabilities equity
  15,163.4000   29,355.2000   30,123.2000   31,590.5000   33,475.8000

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  4,997.1000   5,926.1000   7,472.3000   7,648.5000   7,679.5000
Depreciation (total)
  408.8000   561.8000   762.6000   798.6000   845.8000
Operating Result
  1,112.1000   1,250.5000   1,682.1000   1,785.2000   1,468.4000
Interest Income
  241.5000   331.4000   402.7000   415.7000   445.1000
Income Before Taxes
  950   1,074.1000   1,506.7000   1,588.4000   1,230.3000
Income Taxes
  361.7000   -433.8000   566.5000   383.5000   169.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  588.3000   638.5000   939   1,203.7000   1,059.3000

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  2.6100   2.3600   2.9800   3.8100   3.3600
Dividend per Share
  1.5600   1.7400   1.9800   2.0800   2.2100

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,197.7000   1,293.6000   2,103.5000   2,079.6000   2,445.5000
Cash Flow from Investing Activities
  -756.8000   -2,517.5000   -1,270.1000   -2,239.6000   -2,384.4000
Cash Flow from Financing
  -405   1,211.8000   -845.7000   161.4000   26.4000
Decrease / Increase in Cash
  35.9000   -12.1000   -12.3000   1.4000   87.5000
Employees
  4,248   8,443   8,164   8,129   7,878