5/23/2025  10:10:00 PM Chg. +0.2400 Volume Bid1:34:08 AM Ask1:34:08 AM Market Capitalization Dividend Y. P/E Ratio
100.1600USD +0.24% 1.85 mill.
Turnover: 112.4 mill.
99.8000Bid Size: 100 100.0000Ask Size: 500 91.57 bill.USD 6.25% -

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
  15,162   15,269   15,407   15,666   15,495
Intangible Assets
  68   64   61   57   54
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  37,664   37,786   37,704   37,495   31,646
Inventories
  -   -   -   -   -
Accounts Receivable
  431   543   593   481   478
Cash and Cash Equivalents
  232   292   156   105   119
Current Assets
  1,104   1,254   1,217   1,032   1,090
Total Assets
  38,768   39,040   38,921   38,527   32,736

 

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
  230   246   236   252   192
Long-term debt
  19,151   20,557   20,910   22,086   23,471
Liabilities to Banks
  -   -   -   -   -
Provisions
  378   401   -   -   -
Liabilities
  29,307   30,782   31,472   32,146   32,869
Share Capital
  4   4   4   4   4
Total Equity
  9,461   8,258   7,449   6,381   -133
Minority Interests
  -   -   -   -   -
Total liabilities equity
  38,768   39,040   38,921   38,527   32,736

 

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
  5,840   6,340   6,986   6,981   6,568
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,863   2,001   2,425   2,369   -2,938
Interest Income
  2   1   3   15   19
Income Before Taxes
  1,076   1,179   1,691   1,528   -3,879
Income Taxes
  -20   -21   -16   -26   -24
Minority Interests Profit
  -   -   -   -   -
Net Income
  999   1,096   1,675   1,502   -3,903

 

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
  2.3600   2.5400   3.8700   3.4600   -8.9800
Dividend per Share
  4.9300   5.4600   5.9800   6.2600   6.2600

 

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
  3,055   2,789   2,878   3,126   2,943
Cash Flow from Investing Activities
  -1,741   -1,332   -1,352   -1,519   -1,220
Cash Flow from Financing
  -1,271   -1,310   -1,665   -1,654   -1,708
Decrease / Increase in Cash
  43   147   -139   -47   15
Employees
  4,900   5,000   -   -   -