2024-11-15  7:57:05 AM Chg. -2.0000 Volume Bid1:13:35 PM Ask1:13:35 PM Market Capitalization Dividend Y. P/E Ratio
56.2000EUR -3.44% -
Turnover: -
56.4000Bid Size: 60 56.6000Ask Size: 60 84.03 bill.EUR - -

Assets

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Property and Equipment
  34,397   31,521   34,617   37,273   45,346
Intangible Assets
  5,764   5,044   4,327   5,170   6,073
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  6,579   6,291   5,620   5,281   5,349
Accounts Receivable
  4,372   4,299   3,110   3,384   4,294
Cash and Cash Equivalents
  2,844   3,663   3,160   2,774   4,299
Current Assets
  19,479   21,567   26,271   22,652   23,913
Total Assets
  108,644   112,745   129,480   139,514   159,826

 

Liabilities

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  62,777   65,219   76,233   82,287   90,138
Share Capital
  5,756   5,997   6,580   8,117   8,344
Total Equity
  44,251   47,526   53,247   57,227   69,688
Minority Interests
  23,190   26,647   29,545   31,920   43,235
Total liabilities equity
  108,644   112,745   129,480   139,514   159,826

 

Income Statement

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Revenues
  18,697   20,830   18,364   19,913   24,411
Depreciation (total)
  1,263   1,455   1,470   1,695   2,020
Operating Result
  5,918   7,242   5,560   7,685   6,226
Interest Income
  -2,497   -2,553   -2,579   -2,820   -3,233
Income Before Taxes
  3,263   4,689   6,532   4,865   2,993
Income Taxes
  516   845   1,323   196   -345
Minority Interests Profit
  -1,367   -1,724   -2,099   -2,328   -1,687
Net Income
  1,380   2,120   3,110   2,341   1,651

 

Per Share

2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
Earnings per Share
  1.3470   2.1400   3.1930   1.5070   1.0530
Dividend per Share
  0.3670   0.4270   0.4200   0.3130   0.6470

 

Cash Flow

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Cash Flow from Operating Activities
  1,497   2,278   2,574   2,788   3,083
Cash Flow from Investing Activities
  3,923   -4,041   -9,596   -11,064   -8,557
Cash Flow from Financing
  -4,562   2,710   6,633   8,222   6,993
Decrease / Increase in Cash
  858   947   -389   -54   1,519
Employees
  24,000   28,000   30,000   55,700   55,700