7/19/2019  9:59:58 PM Chg. -3.88 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
256.59USD -1.49% 111,321
Turnover: 28.67 mill.
-Bid Size: - -Ask Size: - 243.91 bill.USD 1.34% 20.61

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  4,418   4,861   5,901   7,013   8,458
Intangible Assets
  3,669   8,391   8,541   8,489   9,325
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  4,252   6,523   8,152   9,568   11,388
Cash and Cash Equivalents
  7,495   10,923   10,430   11,981   10,866
Current Assets
  23,556   31,639   33,879   37,084   38,692
Total Assets
  86,382   111,383   122,810   139,058   152,221

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  9,247   11,994   13,361   15,180   16,705
Long-Term Liabilities
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  2,065   3,587   2,761   2,182   2,474
Liabilities
  52,540   75,922   82,621   87,036   95,994
Share Capital
  10   10   10   10   10
Total Equity
  33,842   35,461   40,189   52,022   56,227
Minority Interests
  1,388   1,631   1,915   4,246   4,532
Total liabilities equity
  86,382   111,383   122,810   139,058   152,221

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  129,695   156,397   184,012   200,136   224,871
Depreciation (total)
  1,478   1,693   2,055   2,245   2,428
Operating Result
  10,274   11,021   12,930   15,209   17,344
Interest Income
  -618   -790   -1,067   -1,186   -1,400
Income Before Taxes
  9,656   10,231   11,863   14,023   15,944
Income Taxes
  4,037   4,363   4,790   3,200   3,562
Minority Interests Profit
  0.0000   -55   -56   -265   -396
Net Income
  5,619   5,813   7,017   10,558   11,986

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  5.7800   6.1000   7.3700   10.9500   12.4500
Dividend per Share
  1.4050   1.8750   2.3750   2.8750   3.4500

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  8,051   9,740   9,795   13,596   15,713
Cash Flow from Investing Activities
  -2,534   -18,395   -9,355   -8,599   -12,385
Cash Flow from Financing
  -5,293   12,239   -1,011   -3,441   -4,365
Decrease / Increase in Cash
  219   3,428   -493   1,551   -1,115
Employees
  170,000   200,000   230,000   260,000   300,000