5/9/2025  9:59:55 PM Chg. +2.42 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
672.68USD +0.36% 34,862
Turnover: 23.4 mill.
-Bid Size: - -Ask Size: - 43.71 bill.USD 0.97% 17.32

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
  9,309   11,172   14,116   14,904   15,965
Intangible Assets
  648   615   452   670   663
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  15,851   18,141   21,460   22,656   24,914
Inventories
  125   164   232   205   200
Accounts Receivable
  1,315   1,677   2,004   2,230   2,357
Cash and Cash Equivalents
  202   144   106   363   457
Current Assets
  2,017   2,151   2,723   2,933   3,249
Total Assets
  17,868   20,292   24,183   25,589   28,163

 

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
  466   816   1,139   905   748
Long-term debt
  8,978   8,779   11,209   10,053   12,228
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  1,768   -   -   -   -
Liabilities
  13,323   14,301   17,121   17,459   19,541
Share Capital
  1   1   1   1   1
Total Equity
  4,545   5,991   7,062   8,130   8,622
Minority Interests
  -   -   -   -   -
Total liabilities equity
  17,868   20,292   24,183   25,589   28,163

 

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
  8,530   9,716   11,642   14,332   15,345
Depreciation (total)
  1,988   1,983   2,217   2,781   2,903
Operating Result
  1,800   2,277   3,232   3,827   4,065
Interest Income
  -669   -424   -445   -635   -691
Income Before Taxes
  1,139   1,846   2,802   3,211   3,388
Income Taxes
  249   460   697   787   813
Minority Interests Profit
  -   -   -   -   -
Net Income
  890   1,386   2,105   2,424   2,575

 

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
  12.2400   19.1400   29.7700   35.4000   38.8200
Dividend per Share
  -   -   -   5.9200   6.5200

 

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
  2,658   3,689   4,433   4,704   4,546
Cash Flow from Investing Activities
  -223   -3,611   -5,016   -2,976   -4,148
Cash Flow from Financing
  -2,293   -140   552   -1,474   -274
Decrease / Increase in Cash
  150   -58   -38   257   94
Employees
  18,250   -   -   -   -