11/15/2024  8:09:16 AM Chg. -1.1800 Volume Bid9:59:59 PM Ask9:59:59 PM Market Capitalization Dividend Y. P/E Ratio
61.6000EUR -1.88% 0
Turnover: 0.0000
-Bid Size: - -Ask Size: - 11.48 bill.EUR - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  948.6820   1,010.8680   1,032.4710   1,035.4610   1,073.3660
Intangible Assets
  491.8080   456.5800   417.2710   388.6520   338.5690
Long-Term Investments
  235.8640   411.9780   285.4730   507.7930   333.8350
Fixed Assets
  2,370.9130   2,747.8960   3,505.8010   3,728.9400   3,623.6170
Inventories
  530.8710   680.2750   698.5480   776.6690   894.0830
Accounts Receivable
  342.6330   377.4040   448.3510   373.3990   461.3160
Cash and Cash Equivalents
  493.9820   437.4460   649.1580   587.2760   724.5310
Current Assets
  2,056.2150   1,942.1430   2,342.2190   2,274.3850   2,751.4570
Total Assets
  4,427.1280   4,690.0390   5,848.0200   6,003.3250   6,375.0740

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  830.4170   486.2380   1,075.1450   1,079.0770   1,083.0190
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  -   -   -   -   -
Liabilities
  1,459.1880   1,567.6580   1,742.0180   1,732.5850   1,771.9180
Share Capital
  .1780   .1800   .1820   .1840   .1860
Total Equity
  2,967.9400   3,122.3810   4,106.0020   4,270.7400   4,603.1560
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,427.1280   4,690.0390   5,848.0200   6,003.3250   6,375.0740

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,491.2120   1,704.0480   1,860.4550   1,846.2750   2,096.0390
Depreciation (total)
  -   -   -   -   -
Operating Result
  -123.5240   -100.4570   -36.7650   -82.3410   149.5620
Interest Income
  -20.8330   -.7120   -12.6990   -4.8550   2.0640
Income Before Taxes
  -142.7050   -94.8110   -42.3220   -75.3500   149.5760
Income Taxes
  -65.4940   -70.9630   -901.4220   -11.2700   8.0150
Minority Interests Profit
  -   -   -   -   -
Net Income
  -77.2110   -23.8480   859.1000   -64.0800   141.5610

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  -0.4400   -0.1300   4.7500   -0.3500   0.7600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  20.2080   48.2620   85.3650   304.5360   175.9020
Cash Flow from Investing Activities
  264.3510   -31.0260   -53.6210   -366.3130   -20.0290
Cash Flow from Financing
  -388.0070   -74.6740   181.1180   -.0480   -18.6500
Decrease / Increase in Cash
  -104.0460   -56.5360   211.7120   -61.8820   137.2550
Employees
  2,849   3,001   3,059   3,045   -