5/12/2025  9:59:57 PM Chg. +1.28 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
39.12USD +3.38% 215,106
Turnover: 8.48 mill.
-Bid Size: - -Ask Size: - 56.17 bill.USD 1.53% 29.86

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
  29,818   30,345   32,627   35,295   38,514
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  32,841   33,192   35,480   38,441   -
Inventories
  -   -   -   -   -
Accounts Receivable
  892   1,168   1,336   1,209   578
Cash and Cash Equivalents
  3,657   8,068   8,146   4,758   3,923
Current Assets
  9,303   14,830   15,613   14,065   13,296
Total Assets
  42,144   48,022   51,093   52,506   54,848

 

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
  -   -   -   -   -
Long-term debt
  9,677   9,078   9,583   8,656   8,907
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  4,408   4,234   -   -   -
Liabilities
  23,476   25,003   26,222   25,196   26,070
Share Capital
  159   160   161   162   162
Total Equity
  18,668   23,019   24,871   27,310   28,778
Minority Interests
  8,494   9,039   9,316   10,617   11,197
Total liabilities equity
  42,144   48,022   51,093   52,506   54,848

 

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
  14,198   22,845   22,780   22,855   25,455
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,437   8,366   7,037   6,225   6,864
Interest Income
  -598   -602   -560   -515   -319
Income Before Taxes
  1,797   7,659   6,715   6,006   6,907
Income Taxes
  -944   -2,299   -2,267   -2,270   -2,523
Minority Interests Profit
  865   -1,059   -1,011   -1,903   -2,510
Net Income
  599   4,306   3,468   1,848   1,889

 

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
  0.4100   2.9300   2.4000   1.2800   1.3100
Dividend per Share
  0.0000   0.3750   0.6000   0.6000   0.6000

 

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
  3,017   7,715   5,139   5,279   7,160
Cash Flow from Investing Activities
  -1,264   -1,964   -3,440   -4,956   -5,028
Cash Flow from Financing
  -128   -1,340   -1,623   -2,650   -3,284
Decrease / Increase in Cash
  1,625   4,411   76   -2,327   -1,152
Employees
  24,500   24,700   -   -   -