2024-04-29  6:25:05 PM Chg. +0.21 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
762.86USD +0.03% 6,600
Turnover: 5.04 mill.
-Bid Size: - -Ask Size: - 113.43 bill.USD 2.63% 20.67

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  428   537   557   525   467
Intangible Assets
  17,512   17,356   17,402   17,501   17,344
Long-Term Investments
  1,540   1,631   1,750   2,151   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  2,095   1,960   2,250   2,247   2,120
Cash and Cash Equivalents
  3,367   3,506   4,606   4,390   5,723
Current Assets
  -   -   -   -   -
Total Assets
  178,459   179,896   200,451   219,873   239,808

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   1,035
Long-term debt
  -   -   -   -   4,938
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  152,125   154,534   174,834   193,203   212,323
Share Capital
  -   -   -   -   2
Total Equity
  26,328   25,270   25,585   26,616   27,485
Minority Interests
  234   222   182   156   -104
Total liabilities equity
  178,459   179,896   200,451   219,873   239,808

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  8,612   9,081   9,337   10,180   11,081
Depreciation (total)
  262   237   212   213   213
Operating Result
  2,998   3,249   3,524   3,857   4,474
Interest Income
  -150   -176   -215   -211   232
Income Before Taxes
  3,021   3,135   3,470   3,973   4,395
Income Taxes
  971   796   1,030   1,022   1,131
Minority Interests Profit
  13   -2   18   -19   -30
Net Income
  2,063   2,337   2,458   2,932   3,294

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  10.6700   12.5600   14.0300   17.2300   19.5800
Dividend per Share
  4.0000   5.5000   6.0000   6.7200   7.7200

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,488   2,826   2,240   3,642   3,081
Cash Flow from Investing Activities
  -627   -204   -266   -483   239
Cash Flow from Financing
  -3,170   -2,485   -944   -3,392   -1,855
Decrease / Increase in Cash
  -1,341   139   1,100   -216   1,333
Employees
  9,127   10,100   10,500   11,400   12,200