2024-05-03  8:15:03 PM Chg. +1.400 Volume Bid8:15:03 PM Ask8:15:03 PM Market Capitalization Dividend Y. P/E Ratio
128.480EUR +1.10% -
Turnover: -
128.480Bid Size: - 128.840Ask Size: - 33.27 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
  17,451   17,517.8000   18,235.5680   18,777.7780   20,161.4270
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   19,912.1070   20,084.8330   21,562.0190
Inventories
  146.3000   151.2000   123.4900   121.3320   114.0870
Accounts Receivable
  -   -   261.3920   238.9720   291.8990
Cash and Cash Equivalents
  194.9000   204.7000   189.2410   121.5650   132.6030
Current Assets
  888.1000   956.4000   801.0830   837.0220   748.3050
Total Assets
  19,827.9000   20,072.9000   20,713.1900   20,921.8550   22,310.3240

 

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
  351.6000   372.2000   331.5050   302.0720   305.3130
Long-term debt
  -   -   7,644.3180   7,767.3780   8,101.7010
Liabilities to Banks
  0.0000   0.0000   267   651.9000   146.6000
Provisions
  -   -   -   -   -
Liabilities
  11,519.2000   11,264.7000   12,428.8310   12,858.8160   13,188.9120
Share Capital
  2.2910   2.3080   2.3310   2.3390   2.3460
Total Equity
  8,308.7000   8,808.3000   8,284.3590   8,063.0390   9,121.4120
Minority Interests
  -   -   -   -   -
Total liabilities equity
  19,827.9000   20,072.9000   20,713.1900   20,921.8550   22,310.3240

 

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
  7,688   7,959.9000   8,073.8550   8,299.0740   8,496.4010
Depreciation (total)
  730.5000   754.7000   772.4450   827.0080   894.9150
Operating Result
  403.1000   798.1000   941.8590   874.9020   1,477.2050
Interest Income
  -334.5000   -318.5000   247.9550   265.7000   286.5140
Income Before Taxes
  18.3000   473.7000   -   -   -
Income Taxes
  0.0000   0.0000   -   -   -
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  18.3000   473.7000   764.1460   665.7830   1,283.3880

 

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
  0.0800   2.1600   3.4500   3.0300   5.9600
Dividend per Share
  0.4400   0.7400   1.1000   1.3500   1.7100

 

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
  1,381.7000   1,412.1000   1,743.7590   1,946.3660   2,516.6900
Cash Flow from Investing Activities
  -1,263.3000   -824.5000   -1,770.3780   -1,742.9750   -2,724.8920
Cash Flow from Financing
  -179.6000   -576.6000   17.4800   -253.5120   243.8090
Decrease / Increase in Cash
  -67.3000   9.8000   -15.4460   -67.6760   11.0380
Employees
  62,000   64,000   64,000   66,000   66,000