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

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  537   557   525   467   581
Intangible Assets
  17,356   17,402   17,501   17,344   17,372
Long-Term Investments
  1,631   1,750   2,151   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  1,960   2,250   2,247   2,120   2,237
Cash and Cash Equivalents
  3,506   4,606   4,390   5,723   6,083
Current Assets
  -   -   -   -   -
Total Assets
  179,896   200,451   219,873   239,808   225,261

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  -   -   -   1,035   1,068
Long-term debt
  -   -   -   4,938   4,930
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  154,534   174,834   193,203   212,323   196,681
Share Capital
  -   -   -   2   2
Total Equity
  25,270   25,585   26,616   27,485   28,580
Minority Interests
  222   182   156   -104   77
Total liabilities equity
  179,896   200,451   219,873   239,808   225,261

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  9,081   9,337   10,180   11,081   11,401
Depreciation (total)
  237   212   213   213   176
Operating Result
  3,249   3,524   3,857   4,474   4,664
Interest Income
  -176   -215   -211   232   204
Income Before Taxes
  3,135   3,470   3,973   4,395   4,602
Income Taxes
  796   1,030   1,022   1,131   1,250
Minority Interests Profit
  -2   18   -19   -30   7
Net Income
  2,337   2,458   2,932   3,294   3,345

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  12.5600   14.0300   17.2300   19.5800   20.1000
Dividend per Share
  5.5000   6.0000   6.7200   7.7200   8.7200

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,826   2,240   3,642   3,081   3,004
Cash Flow from Investing Activities
  -204   -266   -483   239   -465
Cash Flow from Financing
  -2,485   -944   -3,392   -1,855   -2,064
Decrease / Increase in Cash
  139   1,100   -216   1,333   360
Employees
  10,100   10,500   11,400   12,200   13,000