2024-04-29  4:10:54 PM Chg. +1.0850 Volume Bid4:10:55 PM Ask4:10:55 PM Market Capitalization Dividend Y. P/E Ratio
212.0250USD +0.51% 96,827
Turnover: 11.23 mill.
211.8700Bid Size: 400 212.1800Ask Size: 200 76.26 bill.USD 4.56% 23.88

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
  786.8000   821.9000   724   513.4000   508.9000
Intangible Assets
  20,493.8000   20,353.3000   20,029   19,916.5000   19,812.7000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   29,696.2000
Inventories
  -   -   -   -   -
Accounts Receivable
  297.5000   289.4000   267.5000   302.7000   341.2000
Cash and Cash Equivalents
  855.2000   1,042.3000   1,604.7000   2,469.7000   1,366.1000
Current Assets
  5,387.5000   10,945.8000   8,717.9000   24,405.6000   42,545.3000
Total Assets
  35,046.1000   40,758.7000   38,863.2000   54,277.8000   72,241.5000

 

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
  51.8000   31.1000   41.7000   36.2000   36.9000
Long-term debt
  -   -   -   -   2,107.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  7,840.4000   7,226.8000   7,413.3000   7,249.7000   7,302.7000
Liabilities
  14,917.9000   19,136.4000   17,357.5000   33,117.3000   51,318
Share Capital
  -   -   -   -   3.4000
Total Equity
  20,060.1000   21,552   21,419.1000   21,154.8000   20,923.5000
Minority Interests
  68.1000   70.3000   86.6000   5.7000   0.0000
Total liabilities equity
  35,046.1000   40,758.7000   38,863.2000   54,277.8000   72,241.5000

 

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
  2,926.8000   3,187.8000   2,847.4000   2,859   3,112.5000
Depreciation (total)
  128.1000   132   116.2000   103   132.6000
Operating Result
  1,831.1000   2,021.1000   1,692   1,637   1,768.4000
Interest Income
  -   -   -   -   -119.4000
Income Before Taxes
  1,721.9000   1,936.5000   1,693.4000   1,601   1,771.4000
Income Taxes
  769.8000   122.1000   786.7000   622.9000   644.5000
Minority Interests Profit
  -.7000   -2.1000   -10.4000   -1.3000   -
Net Income
  951.4000   1,812.3000   896.3000   976.8000   1,127.1000

 

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
  2.8700   5.4500   2.7100   2.9400   3.3700
Dividend per Share
  0.9200   1.1200   3.7000   4.4000   3.8800

 

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
  1,356.4000   1,346.3000   1,216.8000   1,280.5000   1,291.4000
Cash Flow from Investing Activities
  -108.4000   -153.6000   -206   190.5000   -199.1000
Cash Flow from Financing
  -653.4000   -1,005.6000   -448.4000   -606   -2,195.9000
Decrease / Increase in Cash
  594.6000   187.1000   562.4000   865   -1,103.6000
Employees
  2,570   2,740   2,600   2,730   2,680