08/11/2024  22:00:00 Chg. -2.0000 Volume Bid01:59:48 Ask01:59:48 Market Capitalization Dividend Y. P/E Ratio
170.9100USD -1.16% 10.74 mill.
Turnover: 1.25 bill.
170.6000Bid Size: 400 171.0000Ask Size: 200 189.88 bill.USD 1.81% 26.42

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
  2,373   2,414   2,851   2,995   2,487
Intangible Assets
  3,022   3,099   2,938   2,553   2,580
Long-Term Investments
  -   -   -   14,440   14,457
Fixed Assets
  -   -   -   25,961   26,161
Inventories
  528   765   1,030   1,302   1,458
Accounts Receivable
  730   993   1,459   2,142   2,412
Cash and Cash Equivalents
  3,547   5,462   3,807   6,142   7,907
Current Assets
  12,133   14,293   15,645   19,555   22,413
Total Assets
  30,572   36,422   43,012   45,516   48,574

 

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
  764   969   1,298   1,554   2,183
Long-term debt
  -   -   -   -   0.0000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   0.0000
Provisions
  1,443   18   -   -   -
Liabilities
  9,714   9,471   9,489   9,429   9,408
Share Capital
  .2000   0.0000   0.0000   -   -
Total Equity
  20,858   26,951   33,523   36,087   39,166
Minority Interests
  -   -   -   -1   -3
Total liabilities equity
  30,572   36,422   43,012   45,516   48,574

 

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
  10,991   14,957   19,121   24,866   26,487
Depreciation (total)
  -   -   -   -   1,150
Operating Result
  3,283   5,026   5,682   7,230   7,550
Interest Income
  -   -   -   -   -
Income Before Taxes
  4,034   5,687   6,562   8,194   8,778
Income Taxes
  787   1,132   1,279   1,349   1,244
Minority Interests Profit
  0.0000   18   50   8   3
Net Income
  3,247   4,260   6,109   6,853   7,967

 

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
  1.9800   2.5700   3.5900   3.9900   4.7300
Dividend per Share
  0.7200   0.8100   0.9300   1.2000   1.5400

 

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
  4,076   4,900   5,998   8,778   8,887
Cash Flow from Investing Activities
  -839   -4,489   -6,877   -1,578   -1,639
Cash Flow from Financing
  -2,405   1,518   -757   -4,845   -5,480
Decrease / Increase in Cash
  830   1,915   -1,655   2,335   1,765
Employees
  17,500   21,200   26,600   31,000   31,300