11/15/2024  4:17:25 PM Chg. -1.26 Volume Bid4:17:33 PM Ask4:17:33 PM Market Capitalization Dividend Y. P/E Ratio
117.67USD -1.06% 26,339
Turnover: 3.11 mill.
115.26Bid Size: 178 127.00Ask Size: 100 157.73 bill.USD 1.96% 52.90

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
  6,280   6,201   8,518   8,866   1,935
Intangible Assets
  4,060   3,918   15,189   15,521   15,560
Long-Term Investments
  1,118   1,035   1,150   1,156   978
Fixed Assets
  -   -   -   -   17,608
Inventories
  7,766   7,797   9,537   10,330   414
Accounts Receivable
  8,925   9,546   11,099   11,458   4,985
Cash and Cash Equivalents
  4,083   5,960   4,819   4,619   3,222
Current Assets
  23,510   25,758   29,610   29,442   10,292
Total Assets
  58,493   61,452   89,409   90,594   27,900

 

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
  5,206   5,570   6,431   6,965   1,250
Long-term debt
  -   -   -   -   5,330
Liabilities to Banks
  116   630   503   388   126
Provisions
  12,247   12,287   15,310   15,335   14,006
Liabilities
  37,108   39,572   63,495   58,728   18,179
Share Capital
  12,597   13,445   13,976   14,764   -
Total Equity
  21,385   21,880   25,914   31,866   9,721
Minority Interests
  -   -   -   -   196
Total liabilities equity
  58,493   61,452   89,409   90,594   27,900

 

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
  54,326   58,190   57,708   62,626   22,826
Depreciation (total)
  -   -   -   -   -
Operating Result
  7,142   8,099   7,684   9,209   3,179
Interest Income
  -604   -494   -773   -897   203
Income Before Taxes
  6,538   7,605   6,911   8,312   2,983
Income Taxes
  1,827   2,231   1,711   2,238   790
Minority Interests Profit
  -338   -395   -360   -388   14
Net Income
  4,373   4,979   5,130   5,721   2,244

 

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
  4.8200   5.5800   5.7300   6.3500   7.1900
Dividend per Share
  1.7000   1.8650   2.0300   2.1950   2.3600

 

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
  5,906   6,590   6,605   7,505   2,184
Cash Flow from Investing Activities
  -3,187   -707   -18,795   -1,464   -1,322
Cash Flow from Financing
  -3,153   -4,005   8,021   -5,940   -936
Decrease / Increase in Cash
  -366   1,877   -1,124   -217   -74
Employees
  208,200   199,900   218,300   212,000   211,000