6/20/2025  9:59:58 PM Chg. +0.90 Volume Bid9:59:59 PM Ask9:59:59 PM Market Capitalization Dividend Y. P/E Ratio
94.69USD +0.96% 247,102
Turnover: 23.32 mill.
94.68Bid Size: 166 94.72Ask Size: 100 119.54 bill.USD 3.30% 12.11

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  39,893   64,911   64,866   70,044   94,356
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  50,552   74,611   75,080   81,594   107,133
Inventories
  1,002   1,208   1,219   1,398   1,809
Accounts Receivable
  2,634   6,543   7,075   5,461   6,621
Cash and Cash Equivalents
  2,991   5,028   6,458   5,635   5,607
Current Assets
  12,066   16,050   18,749   14,330   15,647
Total Assets
  62,618   90,661   93,829   95,924   122,780

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  2,669   5,002   6,113   5,083   5,987
Long-term debt
  14,750   18,734   16,226   17,863   23,289
Liabilities to Banks
  619   1,200   -   -   -
Provisions
  3,747   6,179   -   -   -
Liabilities
  32,769   45,255   45,826   46,645   57,984
Share Capital
  18   21   21   21   23
Total Equity
  29,849   45,406   48,003   49,279   64,796
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  62,618   90,661   93,829   95,924   122,780

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  19,256   48,349   78,494   56,141   54,745
Depreciation (total)
  5,521   7,208   7,504   8,270   9,599
Operating Result
  -   -   -   -   -
Interest Income
  806   884   805   780   783
Income Before Taxes
  -3,140   12,712   28,228   16,288   13,672
Income Taxes
  -485   4,633   9,548   5,331   4,427
Minority Interests Profit
  -46   0.0000   -   -   -
Net Income
  -2,701   8,079   18,680   10,957   9,245

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  -2.5100   6.0900   14.6200   9.0800   7.8200
Dividend per Share
  1.6900   1.9500   4.9900   3.9100   3.1200

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,802   16,996   28,314   19,965   20,124
Cash Flow from Investing Activities
  -4,121   -8,544   -8,741   -12,000   -11,150
Cash Flow from Financing
  -2,708   -6,335   -18,053   -8,661   -8,835
Decrease / Increase in Cash
  -2,047   2,083   1,296   -795   6
Employees
  9,700   9,900   -   -   -