2024-11-15  12:11:26 PM Chg. +1.60 Volume Bid12:17:02 PM Ask12:17:02 PM Market Capitalization Dividend Y. P/E Ratio
56.80EUR +2.90% 1,325
Turnover: 74,392.20
56.20Bid Size: 107 56.60Ask Size: 107 84.03 bill.EUR - -

Assets

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Property and Equipment
  31,521   34,617   37,273   45,346   53,005
Intangible Assets
  5,044   4,327   5,170   6,073   14,242
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  6,291   5,620   5,281   5,349   6,311
Accounts Receivable
  4,299   3,110   3,384   4,294   7,209
Cash and Cash Equivalents
  3,663   3,160   2,774   4,299   5,139
Current Assets
  21,567   26,271   22,652   23,913   29,828
Total Assets
  112,745   129,480   139,514   159,826   192,720

 

Liabilities

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  65,219   76,233   82,287   90,138   112,848
Share Capital
  5,997   6,580   8,117   8,344   8,620
Total Equity
  47,526   53,247   57,227   69,688   79,872
Minority Interests
  26,647   29,545   31,920   43,235   51,628
Total liabilities equity
  112,745   129,480   139,514   159,826   192,720

 

Income Statement

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Revenues
  20,830   18,364   19,913   24,411   40,786
Depreciation (total)
  1,455   1,470   1,695   2,020   2,345
Operating Result
  7,242   5,560   7,685   6,226   8,772
Interest Income
  -2,553   -2,579   -2,820   -3,233   -3,608
Income Before Taxes
  4,689   6,532   4,865   2,993   5,164
Income Taxes
  845   1,323   196   -345   613
Minority Interests Profit
  -1,724   -2,099   -2,328   -1,687   -3,089
Net Income
  2,120   3,110   2,341   1,651   1,462

 

Per Share

2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
Earnings per Share
  2.1400   3.1930   1.5070   1.0530   0.9130
Dividend per Share
  0.4270   0.4200   0.3130   0.6470   0.4460

 

Cash Flow

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Cash Flow from Operating Activities
  2,278   2,574   2,788   3,083   4,005
Cash Flow from Investing Activities
  -4,041   -9,596   -11,064   -8,557   -11,394
Cash Flow from Financing
  2,710   6,633   8,222   6,993   8,185
Decrease / Increase in Cash
  947   -389   -54   1,519   796
Employees
  28,000   30,000   55,700   55,700   80,000