-  - 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

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
  10,572.2000   10,906.6000   11,257.7000   19,189.7000   19,915.5000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  413.8000   438.8000   456.9000   1,466.7000   -
Fixed Assets
  -   -   13,628   27,148.4000   27,954.5000
Inventories
  360.7000   329.4000   400.6000   687   587.6000
Accounts Receivable
  285.3000   406   352.1000   1,028.6000   1,241.7000
Cash and Cash Equivalents
  35.6000   26   61.9000   49.8000   37.5000
Current Assets
  1,313.9000   1,551.1000   1,535.4000   2,206.8000   2,168.7000
Total Assets
  14,285   14,769.4000   15,163.4000   29,355.2000   30,123.2000

 

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
  368.4000   342.6000   363.3000   815.4000   861.5000
Long-term debt
  -   -   4,186.4000   9,124.1000   9,158.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,117   2,634   2,906.7000   4,622.3000   5,146.6000
Liabilities
  10,119.5000   10,506   10,713.3000   20,670   21,193.4000
Share Capital
  -   -   4,419.7000   3.2000   3.2000
Total Equity
  4,165.5000   4,263.4000   4,450.1000   8,685.2000   8,929.8000
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  14,285   14,769.4000   15,163.4000   29,355.2000   30,123.2000

 

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
  4,246.4000   4,519   4,997.1000   5,926.1000   7,472.3000
Depreciation (total)
  364.2000   388.1000   408.8000   561.8000   762.6000
Operating Result
  1,000.3000   1,080.1000   1,112.1000   1,250.5000   1,682.1000
Interest Income
  -248.2000   -252.1000   241.5000   331.4000   402.7000
Income Before Taxes
  852.6000   915.3000   950   1,074.1000   1,506.7000
Income Taxes
  306.3000   337.9000   361.7000   -433.8000   566.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  546.3000   577.4000   588.3000   638.5000   939

 

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
  2.3700   2.5400   2.6100   2.3600   2.9800
Dividend per Share
  1.2000   1.4450   1.5600   1.7400   1.9800

 

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
  1,173.9000   1,231   1,197.7000   1,293.6000   2,103.5000
Cash Flow from Investing Activities
  -729.6000   -745.8000   -756.8000   -2,517.5000   -1,270.1000
Cash Flow from Financing
  -422.8000   -494.8000   -405   1,211.8000   -845.7000
Decrease / Increase in Cash
  21.5000   -9.6000   35.9000   -12.1000   -12.3000
Employees
  4,504   4,303   4,248   8,443   8,164