14/11/2024  09:46:49 Chg. -5.6000 Volume Bid21:59:58 Ask21:59:58 Market Capitalization Dividend Y. P/E Ratio
286.4000EUR -1.92% 30
Turnover: 8,664
-Bid Size: - -Ask Size: - 78.69 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
  238.6070   251.3420   252.6300   275.8550   311.1250
Intangible Assets
  258.8140   278.8350   225.4570   172.3750   210.5900
Long-Term Investments
  3.9170   3.1660   118.7340   138.2120   132.2260
Fixed Assets
  1,394.8740   1,438.7260   1,517.5620   2,187.8820   2,472.1980
Inventories
  39.4750   33.2090   28.1620   55.8020   75.9560
Accounts Receivable
  157.1710   190.4260   297.0820   304.5460   338.4870
Cash and Cash Equivalents
  465.2320   688.0870   533.2980   705.2100   928.4320
Current Assets
  702.0340   979.9880   951.0920   1,169.3430   1,478.5870
Total Assets
  2,096.9080   2,418.7140   2,468.6540   3,357.2250   3,950.7850

 

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
  239.4960   221.1010   256.5260   316.9080   349.9510
Long-term debt
  643.4930   644.3690   345.2910   346.0190   346.7930
Liabilities to Banks
  50   85   100   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  1,355.1380   1,429.5120   1,180.2530   1,254.3310   1,457.7670
Share Capital
  -   -   -   -   -
Total Equity
  741.7700   989.2020   1,288.4010   2,102.8940   2,493.0180
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,096.9080   2,418.7140   2,468.6540   3,357.2250   3,950.7850

 

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
  1,702.0910   1,943.0320   2,138.0220   2,336.3190   2,682.8910
Depreciation (total)
  18.0950   14.7160   14.0860   12.1280   18.0090
Operating Result
  285.4300   323.9550   396.2090   491.7960   645.5520
Interest Income
  -23.6700   -25.6640   -23.1390   -18.8290   -20.7490
Income Before Taxes
  267.5960   315.0460   376.3900   478.9680   632.7480
Income Taxes
  34.0670   110.9450   30.6130   -510.0110   42.1040
Minority Interests Profit
  -   -   -   -   -
Net Income
  252.4170   204.1010   345.7770   988.9790   590.6440

 

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
  0.8800   0.7500   1.2600   3.6200   2.1600
Dividend per Share
  -   -   -   -   -

 

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
  378.2000   470.7400   604.7510   729.6000   904.9220
Cash Flow from Investing Activities
  -44.5040   -191.2090   -173.8450   -105.7080   -292.1580
Cash Flow from Financing
  -626.3100   -70.1470   -567.9390   -443.8860   -415.2890
Decrease / Increase in Cash
  -315.4750   222.8550   -154.7890   171.9120   223.2220
Employees
  7,100   7,200   7,500   8,100   8,800