4/29/2025  10:10:00 PM Chg. +0.3200 Volume Bid10:21:20 AM Ask10:21:20 AM Market Capitalization Dividend Y. P/E Ratio
59.4200USD +0.54% 4.4 mill.
Turnover: 218.2 mill.
55.0000Bid Size: 100 69.5500Ask Size: 100 21.79 bill.USD 4.81% 26.18

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
  30,882.5000   33,377.7000   36,112.8000   39,498.6000   40,986.6000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,107.1000   1,436.3000   2,176.1000   660.5000   168.7000
Fixed Assets
  42,969.4570   45,221.9800   49,007.7020   51,364.2060   54,518.4270
Inventories
  -   -   -   -   -
Accounts Receivable
  1,195.9250   1,226.0690   1,517.1380   1,431.5310   1,651.3250
Cash and Cash Equivalents
  106.6000   66.8000   47.5970   53.8730   26.6560
Current Assets
  3,130.1430   3,270.1200   4,223.1980   4,247.9940   5,076.0730
Total Assets
  46,099.6000   48,492.1000   53,230.9000   55,612.2000   59,594.5000

 

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
  1,370.6470   1,672.2300   2,113.9050   1,869.1870   1,736.8800
Long-term debt
  15,622.7880   17,477.2790   20,134.4860   23,955.8980   26,025.6990
Liabilities to Banks
  294.5000   235.4000   -   -   -
Provisions
  5,749.1000   4,839.6000   -   -   -
Liabilities
  32,036.0340   33,892.2560   37,757.7420   41,438.3080   44,555.1130
Share Capital
  1,789.0920   1,789.0920   1,799.9200   1,799.9200   1,878.6220
Total Equity
  14,063.5660   14,599.8440   15,473.1580   14,173.8920   15,039.3870
Minority Interests
  155.6000   155.6000   155.6000   155.6000   155.6000
Total liabilities equity
  46,099.6000   48,492.1000   53,230.9000   55,612.2000   59,594.5000

 

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
  8,904.4000   9,863.1000   12,289.3000   11,910.7000   11,900.8000
Depreciation (total)
  981.3800   1,103.0080   1,643.1380   1,305.8400   1,433.5030
Operating Result
  1,988.7000   1,993.3000   2,198.2000   2,399.3000   2,408.7000
Interest Income
  538.4520   582.3340   678.3000   855.4000   1,111.3000
Income Before Taxes
  1,558.9000   1,572.3000   1,866   -275   1,243.8000
Income Taxes
  346.2000   344.2000   453.6000   159.7000   424.6640
Minority Interests Profit
  7.5000   7.5000   7.5000   7.5000   7.5000
Net Income
  1,205.2000   1,220.5000   1,404.9000   -442.2000   811.7000

 

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
  3.5600   3.5500   4.0500   -1.2700   2.2700
Dividend per Share
  2.2700   2.4100   2.5500   2.7000   2.8600

 

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
  1,682.5720   1,962.6000   2,401.2930   1,646.1610   2,159.7370
Cash Flow from Investing Activities
  -4,129.2750   -3,447.3740   -4,130.4900   -4,870.7320   -4,535.6640
Cash Flow from Financing
  2,594.5900   1,440.8320   2,029.9410   2,869.2370   2,336.8170
Decrease / Increase in Cash
  147.8870   -43.9420   300.7440   -355.3340   -39.1100
Employees
  9,299   9,227   -   -   -