11/1/2024  8:59:59 PM Chg. +2.03 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
247.76USD +0.83% 109,039
Turnover: 27.16 mill.
-Bid Size: - -Ask Size: - 178.95 bill.USD 0.42% 38.47

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
  2,101   2,140.9000   2,211.3000   2,203   2,825.6000
Intangible Assets
  5,840.2000   6,344   6,247.7000   7,369.2000   11,270.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   27,560.4000   40,385.5000
Inventories
  1,781.4000   1,813.4000   1,783.5000   1,831.5000   2,095.4000
Accounts Receivable
  3,049.9000   3,267.3000   3,451.6000   3,633.8000   3,964.1000
Cash and Cash Equivalents
  537   1,678.7000   3,115.2000   3,005.6000   790.8000
Current Assets
  6,272.4000   7,587.8000   9,113.7000   9,431.3000   7,836.7000
Total Assets
  29,949.4000   32,941   34,672.2000   36,991.7000   48,222.2000

 

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
  1,422.4000   1,546.3000   1,778.2000   1,875   2,049
Long-term debt
  -   -   -   3,401.5000   12,025.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  71.8000   68.2000   118   100.1000   -
Liabilities
  12,977.6000   13,857.1000   12,220.8000   13,541.9000   24,458.2000
Share Capital
  -   -   -   7.9000   8
Total Equity
  16,971.8000   19,083.9000   22,451.4000   23,449.8000   23,764
Minority Interests
  67   67.4000   66.1000   71.7000   73.7000
Total liabilities equity
  29,949.4000   32,941   34,672.2000   36,991.7000   48,222.2000

 

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
  16,090.5000   18,260.4000   19,118   19,913.8000   20,563.1000
Depreciation (total)
  -   -   -   938.5000   1,051.3000
Operating Result
  2,617.2000   3,165.1000   3,274.9000   3,431.3000   3,469.1000
Interest Income
  -136.5000   -154.3000   -140.2000   -106   -157.5000
Income Before Taxes
  2,447.8000   3,010.8000   3,566   3,481.8000   3,324
Income Taxes
  512.6000   711.5000   871   883.4000   725.3000
Minority Interests Profit
  -   -   -   -   -
Net Income
  2,172.3000   2,392.2000   2,695   2,598.4000   3,357.4000

 

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
  3.2100   3.4500   3.8700   3.7000   4.8100
Dividend per Share
  0.0900   0.1300   0.1000   0.4000   0.5400

 

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
  2,626.3000   3,415   3,585.3000   3,758.4000   3,801.8000
Cash Flow from Investing Activities
  -5,847.3000   -1,887.6000   -552.5000   -3,444.3000   -14,951
Cash Flow from Financing
  2,088.6000   -388.4000   -1,605.8000   -218.2000   9,050.2000
Decrease / Increase in Cash
  -1,096   1,141.7000   1,436.5000   -109.6000   -2,214.8000
Employees
  59,000   63,000   66,000   71,000   81,000