11/11/2024  08:03:38 Chg. 0.00 Volume Bid21:59:57 Ask21:59:57 Market Capitalization Dividend Y. P/E Ratio
280.85EUR 0.00% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 77.45 bill.EUR - -

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  228.5990   238.6070   251.3420   252.6300   275.8550
Intangible Assets
  296.4820   258.8140   278.8350   225.4570   172.3750
Long-Term Investments
  6.1390   3.9170   3.1660   118.7340   138.2120
Fixed Assets
  1,386.2540   1,394.8740   1,438.7260   1,517.5620   2,187.8820
Inventories
  56.7620   39.4750   33.2090   28.1620   55.8020
Accounts Receivable
  164.8480   157.1710   190.4260   297.0820   304.5460
Cash and Cash Equivalents
  616.6860   465.2320   688.0870   533.2980   705.2100
Current Assets
  964.7610   702.0340   979.9880   951.0920   1,169.3430
Total Assets
  2,351.0150   2,096.9080   2,418.7140   2,468.6540   3,357.2250

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  238.0220   239.4960   221.1010   256.5260   316.9080
Long-term debt
  348.7880   643.4930   644.3690   345.2910   346.0190
Liabilities to Banks
  0.0000   50   85   100   0.0000
Provisions
  -   -   -   -   -
Liabilities
  974.9000   1,355.1380   1,429.5120   1,180.2530   1,254.3310
Share Capital
  -   -   -   -   -
Total Equity
  1,376.1150   741.7700   989.2020   1,288.4010   2,102.8940
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,351.0150   2,096.9080   2,418.7140   2,468.6540   3,357.2250

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,702.0910   1,702.0910   1,943.0320   2,138.0220   2,336.3190
Depreciation (total)
  23.7160   18.0950   14.7160   14.0860   12.1280
Operating Result
  285.4300   285.4300   323.9550   396.2090   491.7960
Interest Income
  -28.3110   -23.6700   -25.6640   -23.1390   -18.8290
Income Before Taxes
  267.5960   267.5960   315.0460   376.3900   478.9680
Income Taxes
  15.1790   34.0670   110.9450   30.6130   -510.0110
Minority Interests Profit
  -   -   -   -   -
Net Income
  252.4170   252.4170   204.1010   345.7770   988.9790

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  0.8800   0.8800   0.7500   1.2600   3.6200
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  378.2000   378.2000   470.7400   604.7510   729.6000
Cash Flow from Investing Activities
  -44.5040   -44.5040   -191.2090   -173.8450   -105.7080
Cash Flow from Financing
  -626.3100   -626.3100   -70.1470   -567.9390   -443.8860
Decrease / Increase in Cash
  -315.4750   -315.4750   222.8550   -154.7890   171.9120
Employees
  6,700   7,100   7,200   7,500   8,100