4/24/2025  9:59:59 PM Chg. -2.20 Volume Bid4/24/2025 Ask4/24/2025 Market Capitalization Dividend Y. P/E Ratio
316.20USD -0.69% 85,067
Turnover: 26.87 mill.
316.12Bid Size: 100 316.27Ask Size: 100 225.93 bill.USD 2.14% 27.62

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
  24,958.2000   24,720.6000   23,773.6000   24,907.6000   25,295
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  1,297.2000   1,201.2000   1,064.5000   1,080.2000   2,710
Fixed Assets
  46,383.6000   46,705.8000   45,011.4000   48,160.4000   50,583
Inventories
  51.1000   55.6000   52   52.8000   56
Accounts Receivable
  2,110.3000   1,872.4000   2,115   2,488   2,383
Cash and Cash Equivalents
  3,449.1000   4,709.2000   2,583.8000   4,579.3000   1,085
Current Assets
  6,243.2000   7,148.5000   5,424.2000   7,986.4000   4,599
Total Assets
  52,626.8000   53,854.3000   50,435.6000   56,146.8000   55,182

 

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
  741.3000   1,006.8000   980.2000   1,102.9000   1,029
Long-term debt
  35,196.8000   35,622.7000   35,903.5000   37,152.9000   38,424
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  2,025.6000   2,075.6000   -   -   -
Liabilities
  60,451.7000   58,455.3000   56,439   60,853.5000   58,979
Share Capital
  16.6000   16.6000   16.6000   16.6000   17
Total Equity
  -7,824.9000   -4,601   -6,003.4000   -4,706.7000   -3,797
Minority Interests
  -   -   -   -   -
Total liabilities equity
  52,626.8000   53,854.3000   50,435.6000   56,146.8000   55,182

 

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
  19,207.8000   23,222.9000   23,182.6000   25,493.7000   25,920
Depreciation (total)
  1,751.4000   1,868.1000   1,870.6000   1,978.2000   2,097
Operating Result
  7,324   10,356   9,371   11,646.7000   11,712
Interest Income
  -1,218.1000   -1,185.8000   -1,207   -1,360.8000   -1,506
Income Before Taxes
  6,140.7000   9,127.9000   7,825.4000   10,522.2000   10,345
Income Taxes
  1,410.2000   1,582.7000   1,648   2,053.4000   2,121
Minority Interests Profit
  -   -   -   -   -
Net Income
  4,730.5000   7,545.2000   6,177.4000   8,468.8000   8,223

 

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
  6.3500   10.1100   8.3900   11.6300   11.4500
Dividend per Share
  5.0400   5.2500   5.6600   6.2300   6.7800

 

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
  6,265.2000   9,141.5000   7,386.7000   9,611.9000   9,447
Cash Flow from Investing Activities
  -1,545.8000   -2,165.7000   -2,678.1000   -3,184.5000   -5,346
Cash Flow from Financing
  -2,249   -5,595.6000   -6,580.2000   -4,374.1000   -7,495
Decrease / Increase in Cash
  2,550.6000   1,260.1000   -2,125.4000   1,995.5000   -3,494
Employees
  200,000   200,000   -   -   -