08/11/2024  20:21:01 Chg. +2.02 Volume Bid20:51:37 Ask20:51:37 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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  10,160.4000   10,572.2000   10,906.6000   11,257.7000   19,189.7000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  393.3000   413.8000   438.8000   456.9000   1,466.7000
Fixed Assets
  -   -   -   13,628   27,148.4000
Inventories
  382   360.7000   329.4000   400.6000   687
Accounts Receivable
  349.4000   285.3000   406   352.1000   1,028.6000
Cash and Cash Equivalents
  14.1000   35.6000   26   61.9000   49.8000
Current Assets
  1,426.2000   1,313.9000   1,551.1000   1,535.4000   2,206.8000
Total Assets
  13,862.1000   14,285   14,769.4000   15,163.4000   29,355.2000

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  325.7000   368.4000   342.6000   363.3000   815.4000
Long-term debt
  -   -   -   4,186.4000   9,124.1000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,696.1000   2,117   2,634   2,906.7000   4,622.3000
Liabilities
  9,868.4000   10,119.5000   10,506   10,713.3000   20,670
Share Capital
  -   -   -   4,419.7000   3.2000
Total Equity
  3,993.7000   4,165.5000   4,263.4000   4,450.1000   8,685.2000
Minority Interests
  0.0000   0.0000   0.0000   -   -
Total liabilities equity
  13,862.1000   14,285   14,769.4000   15,163.4000   29,355.2000

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  4,486.4000   4,246.4000   4,519   4,997.1000   5,926.1000
Depreciation (total)
  330.2000   364.2000   388.1000   408.8000   561.8000
Operating Result
  887.3000   1,000.3000   1,080.1000   1,112.1000   1,250.5000
Interest Income
  -235.8000   -248.2000   -252.1000   241.5000   331.4000
Income Before Taxes
  776.7000   852.6000   915.3000   950   1,074.1000
Income Taxes
  263.9000   306.3000   337.9000   361.7000   -433.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  526.2000   546.3000   577.4000   588.3000   638.5000

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  2.2600   2.3700   2.5400   2.6100   2.3600
Dividend per Share
  1.0400   1.2000   1.4450   1.5600   1.7400

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  993.4000   1,173.9000   1,231   1,197.7000   1,293.6000
Cash Flow from Investing Activities
  -892.5000   -729.6000   -745.8000   -756.8000   -2,517.5000
Cash Flow from Financing
  -111.3000   -422.8000   -494.8000   -405   1,211.8000
Decrease / Increase in Cash
  -10.4000   21.5000   -9.6000   35.9000   -12.1000
Employees
  4,595   4,504   4,303   4,248   8,443