07/11/2024  21:32:50 Chg. -0.500 Volume Bid22:00:01 Ask22:00:01 Market Capitalization Dividend Y. P/E Ratio
70.500EUR -0.70% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 11.31 bill.EUR - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  132.3620   135.1240   145.3480   154.0390   176.8290
Intangible Assets
  303.1240   452.0420   446.3320   579.4290   516.5450
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  875.6900   1,210.1940   1,194.8360   1,471.8030   1,506.6690
Inventories
  57.1020   60.1510   85.6480   91.0500   103.1520
Accounts Receivable
  93.3930   116.8300   120.2960   137.4660   122.5340
Cash and Cash Equivalents
  64.2370   91.6120   121.9900   100.8860   146.6250
Current Assets
  253.8910   348.0250   398.3660   412.6070   520.9200
Total Assets
  1,129.5810   1,558.2190   1,593.2020   1,884.4100   2,027.5890

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  20.6530   16.8560   18.4520   16.2100   23.0900
Long-term debt
  91.5000   343.7710   339   492.6600   344.2430
Liabilities to Banks
  -   -   -   -   -
Provisions
  62.8000   120.6000   86.3000   89.8000   101.1000
Liabilities
  250.3010   608.5920   514.1410   718.8210   646.3970
Share Capital
  1.4880   1.4960   1.5040   1.5160   1.5400
Total Equity
  879.2800   949.6270   1,079.0610   1,165.5890   1,381.1920
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,129.5810   1,558.2190   1,593.2020   1,884.4100   2,027.5890

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  499.0230   563.0030   642.9930   714.0060   738.6910
Depreciation (total)
  42.7640   60.0360   64.4630   78.1710   82.7370
Operating Result
  150.5930   120.5840   136.1780   146.7190   157.4190
Interest Income
  -1.4990   -7.0570   -9.7790   -21.1360   -18.5920
Income Before Taxes
  147.4810   111.9610   125.9520   112.0150   276.4770
Income Taxes
  43.0050   35.8750   -.1980   15.9420   47.1810
Minority Interests Profit
  -   -   -   -   -
Net Income
  104.4760   76.0860   126.1500   96.0720   229.2960

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  0.7025   0.5100   0.8400   0.6350   1.5000
Dividend per Share
  0.3200   0.3200   0.3200   0.3200   0.3200

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  143.8700   143.4480   170.3670   181.6190   205.2170
Cash Flow from Investing Activities
  -107.5700   -305.9540   -38.7120   -336.7990   27.0950
Cash Flow from Financing
  -23.0830   189.3860   -99.1880   134.3840   -183.8020
Decrease / Increase in Cash
  9.7050   27.3750   30.3780   -21.1040   45.7390
Employees
  1,560   1,800   2,000   2,250   2,300