15/11/2024  08:08:20 Chg. -4.50 Volume Bid20:59:53 Ask20:59:53 Market Capitalization Dividend Y. P/E Ratio
284.15EUR -1.56% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 75.47 bill.EUR - -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  251.3420   252.6300   275.8550   311.1250   305.9110
Intangible Assets
  278.8350   225.4570   172.3750   210.5900   233.2650
Long-Term Investments
  3.1660   118.7340   138.2120   132.2260   127.5010
Fixed Assets
  1,438.7260   1,517.5620   2,187.8820   2,472.1980   2,670.5300
Inventories
  33.2090   28.1620   55.8020   75.9560   115.7210
Accounts Receivable
  190.4260   297.0820   304.5460   338.4870   337.5960
Cash and Cash Equivalents
  688.0870   533.2980   705.2100   928.4320   1,088.9400
Current Assets
  979.9880   951.0920   1,169.3430   1,478.5870   1,715.7690
Total Assets
  2,418.7140   2,468.6540   3,357.2250   3,950.7850   4,386.2990

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  221.1010   256.5260   316.9080   349.9510   417.2830
Long-term debt
  644.3690   345.2910   346.0190   346.7930   347.5880
Liabilities to Banks
  85   100   0.0000   0.0000   0.0000
Provisions
  -   -   -   -   -
Liabilities
  1,429.5120   1,180.2530   1,254.3310   1,457.7670   1,645.6240
Share Capital
  -   -   -   -   -
Total Equity
  989.2020   1,288.4010   2,102.8940   2,493.0180   2,740.6750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,418.7140   2,468.6540   3,357.2250   3,950.7850   4,386.2990

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  1,943.0320   2,138.0220   2,336.3190   2,682.8910   2,988.2440
Depreciation (total)
  14.7160   14.0860   12.1280   18.0090   19.6400
Operating Result
  323.9550   396.2090   491.7960   645.5520   779.0890
Interest Income
  -25.6640   -23.1390   -18.8290   -20.7490   -16.9800
Income Before Taxes
  315.0460   376.3900   478.9680   632.7480   768.4350
Income Taxes
  110.9450   30.6130   -510.0110   42.1040   72.4800
Minority Interests Profit
  -   -   -   -   -
Net Income
  204.1010   345.7770   988.9790   590.6440   695.9550

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.7500   1.2600   3.6200   2.1600   2.5400
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  470.7400   604.7510   729.6000   904.9220   1,100.9580
Cash Flow from Investing Activities
  -191.2090   -173.8450   -105.7080   -292.1580   -292.9540
Cash Flow from Financing
  -70.1470   -567.9390   -443.8860   -415.2890   -643.7920
Decrease / Increase in Cash
  222.8550   -154.7890   171.9120   223.2220   160.5080
Employees
  7,200   7,500   8,100   8,800   9,300