2024-04-26  9:59:56 PM Chg. +5.05 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
762.65USD +0.67% 15,457
Turnover: 11.81 mill.
-Bid Size: - -Ask Size: - 113.63 bill.USD 2.62% 20.70

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  557   525   467   581   559
Intangible Assets
  17,402   17,501   17,344   17,372   17,363
Long-Term Investments
  1,750   2,151   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  2,250   2,247   2,120   2,237   2,350
Cash and Cash Equivalents
  4,606   4,390   5,723   6,083   6,091
Current Assets
  -   -   -   -   -
Total Assets
  200,451   219,873   239,808   225,261   220,177

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  -   -   1,035   1,068   1,094
Long-term debt
  -   -   4,938   4,930   4,915
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  174,834   193,203   212,323   196,681   191,027
Share Capital
  -   -   2   2   2
Total Equity
  25,585   26,616   27,485   28,580   29,150
Minority Interests
  182   156   -104   77   52
Total liabilities equity
  200,451   219,873   239,808   225,261   220,177

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  9,337   10,180   11,081   11,401   11,155
Depreciation (total)
  212   213   213   176   133
Operating Result
  3,524   3,857   4,474   4,664   4,570
Interest Income
  -215   -211   232   204   205
Income Before Taxes
  3,470   3,973   4,395   4,602   4,460
Income Taxes
  1,030   1,022   1,131   1,250   1,290
Minority Interests Profit
  18   -19   -30   7   -2
Net Income
  2,458   2,932   3,294   3,345   3,172

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  14.0300   17.2300   19.5800   20.1000   19.2900
Dividend per Share
  6.0000   6.7200   7.7200   8.7200   9.1600

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,240   3,642   3,081   3,004   2,154
Cash Flow from Investing Activities
  -266   -483   239   -465   -188
Cash Flow from Financing
  -944   -3,392   -1,855   -2,064   -1,685
Decrease / Increase in Cash
  1,100   -216   1,333   360   8
Employees
  10,500   11,400   12,200   13,000   13,000