5/16/2025  10:10:00 PM Chg. +1.0300 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
58.6300USD +1.79% 2.32 mill.
Turnover: 99.22 mill.
57.2400Bid Size: 100 59.2600Ask Size: 100 22.56 bill.USD 5.40% 17.61

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
  47,839   50,700   53,486   56,084   59,254
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  53   39   50   54   57
Fixed Assets
  64,311   69,254   70,971   74,947   78,424
Inventories
  405   420   474   527   538
Accounts Receivable
  1,130   1,398   1,695   2,016   2,169
Cash and Cash Equivalents
  87   390   914   345   193
Current Assets
  5,061   5,491   7,070   6,811   7,155
Total Assets
  69,372   74,745   78,041   81,758   85,579

 

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
  1,980   2,002   2,359   1,983   2,000
Long-term debt
  19,632   24,170   27,025   30,316   33,534
Liabilities to Banks
  2,398   2,354   -   -   -
Provisions
  5,368   5,740   -   -   -
Liabilities
  53,423   56,956   60,519   63,814   67,839
Share Capital
  -   6,071   6,200   6,338   6,353
Total Equity
  15,949   17,789   17,522   17,944   17,740
Minority Interests
  1,901   1,901   1,901   2,443   2,175
Total liabilities equity
  69,372   74,745   78,041   81,758   85,579

 

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
  13,578   14,905   17,220   16,338   17,599
Depreciation (total)
  -   -   -   -   2,866
Operating Result
  1,217   1,477   1,483   2,627   2,930
Interest Income
  -902   -925   -1,169   -1,612   -1,869
Income Before Taxes
  566   789   662   1,515   1,563
Income Taxes
  -305   -136   -162   108   17
Minority Interests Profit
  0.0000   -   -   -   -
Net Income
  526   759   612   1,197   1,284

 

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
  1.9800   2.0000   1.6100   3.1200   3.3300
Dividend per Share
  2.5750   2.6875   2.8375   2.9925   3.1675

 

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
  1,263   11   3,216   3,401   5,014
Cash Flow from Investing Activities
  -4,971   -5,151   -5,574   -5,233   -5,536
Cash Flow from Financing
  3,727   5,445   2,881   1,447   674
Decrease / Increase in Cash
  19   305   523   -385   152
Employees
  13,351   13,003   -   -   -