2024-05-03  10:58:10 PM Chg. +0.340 Volume Bid10:58:10 PM Ask10:58:10 PM Market Capitalization Dividend Y. P/E Ratio
127.420EUR +0.27% -
Turnover: -
127.420Bid Size: - 129.480Ask Size: - 33.05 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
  17,517.8000   18,235.5680   18,777.7780   20,161.4270   19,735.1800
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   19,912.1070   20,084.8330   21,562.0190   21,453.2890
Inventories
  151.2000   123.4900   121.3320   114.0870   111.3930
Accounts Receivable
  -   261.3920   238.9720   291.8990   318.6410
Cash and Cash Equivalents
  204.7000   189.2410   121.5650   132.6030   120.1120
Current Assets
  956.4000   801.0830   837.0220   748.3050   843.0280
Total Assets
  20,072.9000   20,713.1900   20,921.8550   22,310.3240   22,296.3170

 

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
  372.2000   331.5050   302.0720   305.3130   360.1130
Long-term debt
  -   7,644.3180   7,767.3780   8,101.7010   6,350.9370
Liabilities to Banks
  0.0000   267   651.9000   146.6000   47.5000
Provisions
  -   -   -   -   -
Liabilities
  11,264.7000   12,428.8310   12,858.8160   13,188.9120   11,594.0140
Share Capital
  2.3080   2.3310   2.3390   2.3460   2.3520
Total Equity
  8,808.3000   8,284.3590   8,063.0390   9,121.4120   10,702.3030
Minority Interests
  -   -   -   -   -
Total liabilities equity
  20,072.9000   20,713.1900   20,921.8550   22,310.3240   22,296.3170

 

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
  7,959.9000   8,073.8550   8,299.0740   8,496.4010   8,777.8450
Depreciation (total)
  754.7000   772.4450   827.0080   894.9150   951.1940
Operating Result
  798.1000   941.8590   874.9020   1,477.2050   1,744.0560
Interest Income
  -318.5000   247.9550   265.7000   286.5140   269.8810
Income Before Taxes
  473.7000   -   -   -   -
Income Taxes
  0.0000   -   -   -   -
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  473.7000   764.1460   665.7830   1,283.3880   1,625.1330

 

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
  2.1600   3.4500   3.0300   5.9600   7.5700
Dividend per Share
  0.7400   1.1000   1.3500   1.7100   2.1600

 

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
  1,412.1000   1,743.7590   1,946.3660   2,516.6900   2,874.5660
Cash Flow from Investing Activities
  -824.5000   -1,770.3780   -1,742.9750   -2,724.8920   -213.5920
Cash Flow from Financing
  -576.6000   17.4800   -253.5120   243.8090   -2,675.7960
Decrease / Increase in Cash
  9.8000   -15.4460   -67.6760   11.0380   -12.4910
Employees
  64,000   64,000   66,000   66,000   66,000