2025-03-12  7:59:58 PM Chg. +7.57 Volume Bid2025-03-12 Ask2025-03-12 Market Capitalization Dividend Y. P/E Ratio
284.56USD +2.73% 269,310
Turnover: 76.27 mill.
284.51Bid Size: 100 450.00Ask Size: 200 273.48 bill.USD 0.56% 44.19

Assets

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Property and Equipment
  2,459   2,815   3,702   3,689   3,236
Intangible Assets
  4,114   8,978   7,125   5,278   4,428
Long-Term Investments
  3,909   4,784   4,672   4,848   4,852
Fixed Assets
  44,412   72,359   72,454   70,749   73,201
Inventories
  -   -   -   -   -
Accounts Receivable
  7,786   9,739   10,755   11,414   11,945
Cash and Cash Equivalents
  6,195   5,464   7,016   8,472   8,848
Current Assets
  21,889   22,850   26,395   29,074   29,727
Total Assets
  66,301   95,209   98,849   99,823   102,928

 

Liabilities

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Accounts Payable
  4,355   5,474   6,743   6,111   6,658
Long-term debt
  2,673   10,592   9,419   8,427   8,433
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  24,808   37,078   40,490   40,177   41,755
Share Capital
  1   1   1   1   1
Total Equity
  41,493   58,131   58,359   59,646   61,173
Minority Interests
  -   -   -   -   -
Total liabilities equity
  66,301   95,209   98,849   99,823   102,928

 

Income Statement

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Revenues
  21,252   26,492   31,352   34,857   37,895
Depreciation (total)
  2,846   3,298   3,786   3,959   3,477
Operating Result
  455   548   1,030   5,011   7,205
Interest Income
  -42   -220   -131   216   354
Income Before Taxes
  2,561   1,532   660   4,950   7,438
Income Taxes
  1,511   -88   -452   -814   -1,241
Minority Interests Profit
  -   -   -   -   -
Net Income
  4,072   1,444   208   4,136   6,197

 

Per Share

2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
2025
US GAAP
in USD
Earnings per Share
  4.4800   1.5100   0.2100   4.2500   6.4400
Dividend per Share
  -   -   -   -   1.6000

 

Cash Flow

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Cash Flow from Operating Activities
  4,801   6,000   7,111   10,234   13,092
Cash Flow from Investing Activities
  -3,971   -14,536   -1,989   -1,327   -3,163
Cash Flow from Financing
  1,194   7,838   -3,562   -7,477   -9,429
Decrease / Increase in Cash
  2,050   -731   1,552   1,456   376
Employees
  56,606   73,541   -   -   -