2024-11-08  8:21:01 PM Chg. +2.02 Volume Bid8:51:37 PM Ask8:51:37 PM Market Capitalization Dividend Y. P/E Ratio
90.72EUR +2.28% 0
Turnover: 0.00
90.50Bid Size: 850 91.42Ask Size: 850 28.48 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
  10,906.6000   11,257.7000   19,189.7000   19,915.5000   21,347
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  438.8000   456.9000   1,466.7000   -   -
Fixed Assets
  -   13,628   27,148.4000   27,954.5000   29,377
Inventories
  329.4000   400.6000   687   587.6000   539
Accounts Receivable
  406   352.1000   1,028.6000   1,241.7000   1,350.7000
Cash and Cash Equivalents
  26   61.9000   49.8000   37.5000   38.9000
Current Assets
  1,551.1000   1,535.4000   2,206.8000   2,168.7000   2,213.5000
Total Assets
  14,769.4000   15,163.4000   29,355.2000   30,123.2000   31,590.5000

 

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
  342.6000   363.3000   815.4000   861.5000   859.9000
Long-term debt
  -   4,186.4000   9,124.1000   9,158.2000   8,746.6000
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,634   2,906.7000   4,622.3000   5,146.6000   2,999.8000
Liabilities
  10,506   10,713.3000   20,670   21,193.4000   22,129.1000
Share Capital
  -   4,419.7000   3.2000   3.2000   3.2000
Total Equity
  4,263.4000   4,450.1000   8,685.2000   8,929.8000   9,461.4000
Minority Interests
  0.0000   -   -   -   -
Total liabilities equity
  14,769.4000   15,163.4000   29,355.2000   30,123.2000   31,590.5000

 

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
  4,519   4,997.1000   5,926.1000   7,472.3000   7,648.5000
Depreciation (total)
  388.1000   408.8000   561.8000   762.6000   798.6000
Operating Result
  1,080.1000   1,112.1000   1,250.5000   1,682.1000   1,785.2000
Interest Income
  -252.1000   241.5000   331.4000   402.7000   415.7000
Income Before Taxes
  915.3000   950   1,074.1000   1,506.7000   1,588.4000
Income Taxes
  337.9000   361.7000   -433.8000   566.5000   383.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  577.4000   588.3000   638.5000   939   1,203.7000

 

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
  2.5400   2.6100   2.3600   2.9800   3.8100
Dividend per Share
  1.4450   1.5600   1.7400   1.9800   2.0800

 

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
  1,231   1,197.7000   1,293.6000   2,103.5000   2,079.6000
Cash Flow from Investing Activities
  -745.8000   -756.8000   -2,517.5000   -1,270.1000   -2,239.6000
Cash Flow from Financing
  -494.8000   -405   1,211.8000   -845.7000   161.4000
Decrease / Increase in Cash
  -9.6000   35.9000   -12.1000   -12.3000   1.4000
Employees
  4,303   4,248   8,443   8,164   8,129