31/10/2024  21:48:21 Chg. -2.00 Volume Bid31/10/2024 Ask31/10/2024 Market Capitalization Dividend Y. P/E Ratio
518.30EUR -0.38% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 480.18 bill.EUR - -

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
  2,200   2,515   3,939   4,010   4,418
Intangible Assets
  2,910   2,795   4,682   3,844   3,669
Long-Term Investments
  -   -   -   -   18,827
Fixed Assets
  -   -   -   -   62,826
Inventories
  -   -   -   -   -
Accounts Receivable
  2,061   2,294   2,709   3,052   9,750
Cash and Cash Equivalents
  9,123   9,429   8,406   7,276   7,495
Current Assets
  18,393   20,350   21,052   20,380   23,556
Total Assets
  63,063   67,889   80,885   81,882   86,382

 

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
  6,488   6,853   6,984   7,458   21,287
Long-term debt
  -   -   -   -   16,007
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   2,450   1,796   2,065
Liabilities
  37,238   39,597   47,586   48,558   53,928
Share Capital
  11   10   10   10   10
Total Equity
  25,825   28,292   33,299   33,324   32,454
Minority Interests
  0.0000   0.0000   2,121   1,175   1,388
Total liabilities equity
  63,063   67,889   80,885   81,882   86,382

 

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
  93,546   101,208   109,938   121,744   130,474
Depreciation (total)
  1,064   1,124   1,309   1,375   1,478
Operating Result
  7,864   8,464   9,254   9,623   10,274
Interest Income
  -481   -505   -632   -708   -618
Income Before Taxes
  7,383   7,959   8,622   8,915   9,656
Income Taxes
  2,749   2,817   3,096   3,242   4,037
Minority Interests Profit
  0.0000   0.0000   0.0000   -48   0.0000
Net Income
  4,634   5,142   5,526   5,625   5,619

 

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
  4.1400   4.8100   5.3800   5.5900   5.7800
Dividend per Share
  0.4050   0.6125   0.8000   1.0525   1.4050

 

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
  6,273   6,968   7,155   6,991   8,051
Cash Flow from Investing Activities
  -5,339   -4,172   -8,649   -3,089   -2,534
Cash Flow from Financing
  -1,611   -2,490   471   -4,946   -5,293
Decrease / Increase in Cash
  -677   306   -1,023   -1,130   219
Employees
  87,000   99,000   133,000   156,000   170,000