2024-11-15  12:11:26 PM Chg. +1.60 Volume Bid12:11:26 PM Ask12:11:26 PM Market Capitalization Dividend Y. P/E Ratio
56.80EUR +2.90% 1,325
Turnover: 74,392.20
56.20Bid Size: 107 56.80Ask Size: 107 84.03 bill.EUR - -

Assets

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Property and Equipment
  34,617   37,273   45,346   53,005   67,294
Intangible Assets
  4,327   5,170   6,073   14,242   18,762
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  5,620   5,281   5,349   6,311   6,989
Accounts Receivable
  3,110   3,384   4,294   7,209   16,931
Cash and Cash Equivalents
  3,160   2,774   4,299   5,139   8,390
Current Assets
  26,271   22,652   23,913   29,828   40,722
Total Assets
  129,480   139,514   159,826   192,720   256,281

 

Liabilities

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  76,233   82,287   90,138   112,848   159,131
Share Capital
  6,580   8,117   8,344   8,620   4,168
Total Equity
  53,247   57,227   69,688   79,872   97,150
Minority Interests
  29,545   31,920   43,235   51,628   67,335
Total liabilities equity
  129,480   139,514   159,826   192,720   256,281

 

Income Statement

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Revenues
  18,364   19,913   24,411   40,786   56,771
Depreciation (total)
  1,470   1,695   2,020   2,345   3,102
Operating Result
  5,560   7,685   6,226   8,772   12,094
Interest Income
  -2,579   -2,820   -3,233   -3,608   -4,854
Income Before Taxes
  6,532   4,865   2,993   5,164   7,240
Income Taxes
  1,323   196   -345   613   -248
Minority Interests Profit
  -2,099   -2,328   -1,687   -3,089   -3,904
Net Income
  3,110   2,341   1,651   1,462   3,584

 

Per Share

2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
Earnings per Share
  3.1930   1.5070   1.0530   0.9130   2.3130
Dividend per Share
  0.4200   0.3130   0.6470   0.4460   0.4000

 

Cash Flow

2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
Cash Flow from Operating Activities
  2,574   2,788   3,083   4,005   5,159
Cash Flow from Investing Activities
  -9,596   -11,064   -8,557   -11,394   -19,833
Cash Flow from Financing
  6,633   8,222   6,993   8,185   18,136
Decrease / Increase in Cash
  -389   -54   1,519   796   3,462
Employees
  30,000   55,700   55,700   80,000   100,000