2025-02-26  5:00:16 PM Chg. +0.020 Volume Bid5:04:24 PM Ask5:04:24 PM Market Capitalization Dividend Y. P/E Ratio
20.100EUR +0.10% 0
Turnover: 0.000
19.600Bid Size: 900 20.590Ask Size: 900 12.59 bill.EUR - -

Assets

2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
2025
-
 USD
Property and Equipment
  10,308.6200   15,886.7000   17,449.8000   20,238.4000   -
Intangible Assets
  1,407.5500   2,344.3500   2,448.8000   2,358   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  13,725.1600   32,805.9900   33,906.8000   36,028.4000   -
Inventories
  126.4400   209.5100   202.3000   914.9000   -
Accounts Receivable
  440.1300   950.9000   658.8000   305.9000   -
Cash and Cash Equivalents
  1,970.9100   2,756.0100   3,388.4000   4,146.9000   -
Current Assets
  2,982.8600   4,755.7900   5,139.7000   6,164.5000   -
Total Assets
  16,708.0300   37,561.7800   39,046.5000   42,192.9000   -

 

Liabilities

2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
2025
-
 USD
Accounts Payable
  147.3700   133.8800   291   329.1000   -
Long-term debt
  3,668.5700   5,279.2000   5,798.2000   7,336.8000   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  8,463.6400   13,524.7400   14,896.4000   17,269.4000   -
Liabilities
  14,511.2100   25,134.2700   26,684.3000   29,501.7000   -
Share Capital
  -   -   -   -   -
Total Equity
  2,196.8000   12,427.5100   12,362.2000   12,691.1000   -
Minority Interests
  -   -   -   -   -
Total liabilities equity
  16,708.0300   37,561.7800   39,046.5000   42,192.9000   -

 

Income Statement

2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
2025
-
 USD
Revenues
  5,639.9900   12,896.1800   13,580   12,242.7000   -
Depreciation (total)
  1,192.8900   1,785.6700   2,406.8000   2,397.8000   -
Operating Result
  3,085.7000   8,964.4300   8,989.4000   8,263.6000   -
Interest Income
  -137.0500   -81.7600   -28.4000   67.4000   -
Income Before Taxes
  -   -   -   -   -
Income Taxes
  2,067.8600   7,173.9000   7,428.3000   6,221   -
Minority Interests Profit
  -   -   -   -   -
Net Income
  827.9300   1,602.9400   1,335.7000   1,827.7000   -

 

Per Share

2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
2024
IFRS
in USD
2025
-
in USD
Earnings per Share
  2.3000   3.2300   2.1200   2.9000   -
Dividend per Share
  1.3600   2.0200   2.2000   2.5200   -

 

Cash Flow

2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
2024
IFRS
in mill. USD
2025
-
 USD
Cash Flow from Operating Activities
  4,282.1600   5,729.4700   5,407.1000   6,422.6000   -
Cash Flow from Investing Activities
  -1,726.8600   -3,166.6000   -3,467.9000   -5,315   -
Cash Flow from Financing
  -1,122.6400   -1,828.2900   -1,308.5000   -284.2000   -
Decrease / Increase in Cash
  -   -   -   -   -
Employees
  1,839   2,457   -   2,441   -