2024-04-19  10:10:00 PM Chg. +0.85 Volume Bid1:55:14 AM Ask1:55:14 AM Market Capitalization Dividend Y. P/E Ratio
101.56USD +0.84% 10.33 mill.
Turnover: 476.16 mill.
101.56Bid Size: 600 102.19Ask Size: 3,000 134.75 bill.USD 2.28% 45.34

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  8,866   1,935   8,732   9,158   2,439
Intangible Assets
  15,521   15,560   15,603   15,684   15,883
Long-Term Investments
  1,156   978   1,018   1,398   2,372
Fixed Assets
  -   17,608   60,778   61,156   19,534
Inventories
  10,330   414   8,135   8,704   594
Accounts Receivable
  11,458   4,985   10,653   11,481   1,324
Cash and Cash Equivalents
  4,619   3,222   7,075   7,157   3,103
Current Assets
  29,442   10,292   26,706   28,550   11,326
Total Assets
  90,594   27,900   87,484   89,706   30,860

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  6,965   1,250   6,875   7,483   1,519
Long-term debt
  -   5,330   19,320   21,697   4,750
Liabilities to Banks
  388   126   926   601   392
Provisions
  15,335   14,006   14,638   12,219   12,316
Liabilities
  58,728   18,179   58,640   60,537   20,897
Share Capital
  14,764   -   -   -   -
Total Equity
  31,866   9,721   28,844   29,169   9,963
Minority Interests
  -   196   1,486   1,590   0.0000
Total liabilities equity
  90,594   27,900   87,484   89,706   30,860

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  62,626   22,826   56,098   57,244   25,348
Depreciation (total)
  -   1,907   1,863   1,962   2,140
Operating Result
  9,209   3,179   7,291   8,172   3,318
Interest Income
  -897   203   -824   -1,039   184
Income Before Taxes
  8,312   2,983   6,467   7,133   3,113
Income Taxes
  2,238   790   2,111   1,697   1,114
Minority Interests Profit
  -388   14   360   371   -23
Net Income
  5,721   2,244   7,608   5,055   2,024

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  6.3500   7.1900   8.7200   6.1800   6.9600
Dividend per Share
  2.1950   2.3600   2.5600   2.6200   2.7200

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  7,505   2,184   6,698   6,412   2,745
Cash Flow from Investing Activities
  -1,464   -1,322   -2,527   -2,509   -817
Cash Flow from Financing
  -5,940   -936   -10,776   -1,188   -2,116
Decrease / Increase in Cash
  -217   -74   6   69   -188
Employees
  212,000   211,000   197,000   202,000   205,000