15/11/2024  21:44:48 Chg. -13.350 Volume Bid21:59:57 Ask21:59:57 Market Capitalization Dividend Y. P/E Ratio
274.000EUR -4.65% 297
Turnover: 82,372.250
274.900Bid Size: 55 275.550Ask Size: 55 75.47 bill.EUR - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  275.8550   311.1250   305.9110   371.4510   403.2130
Intangible Assets
  172.3750   210.5900   233.2650   354.6170   336.8430
Long-Term Investments
  138.2120   132.2260   127.5010   117.7000   80.6000
Fixed Assets
  2,187.8820   2,472.1980   2,670.5300   3,430.3040   3,693.2740
Inventories
  55.8020   75.9560   115.7210   128.0050   181.6610
Accounts Receivable
  304.5460   338.4870   337.5960   486.7100   489.2240
Cash and Cash Equivalents
  705.2100   928.4320   1,088.9400   882.3250   1,008.1520
Current Assets
  1,169.3430   1,478.5870   1,715.7690   1,706.7670   1,976.2170
Total Assets
  3,357.2250   3,950.7850   4,386.2990   5,137.0710   5,669.4910

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  316.9080   349.9510   417.2830   557.1580   576.5580
Long-term debt
  346.0190   346.7930   347.5880   648.0780   299.7710
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,254.3310   1,457.7670   1,645.6240   2,391.9580   2,265.2200
Share Capital
  -   -   -   -   -
Total Equity
  2,102.8940   2,493.0180   2,740.6750   2,745.1130   3,404.2710
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,357.2250   3,950.7850   4,386.2990   5,137.0710   5,669.4910

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,336.3190   2,682.8910   2,988.2440   3,561.7180   4,089.9860
Depreciation (total)
  12.1280   18.0090   19.6400   18.4700   18.1620
Operating Result
  491.7960   645.5520   779.0890   1,073.6860   1,251.2250
Interest Income
  -18.8290   -20.7490   -16.9800   -22.9340   -36.1850
Income Before Taxes
  478.9680   632.7480   768.4350   1,045.3630   1,281.9260
Income Taxes
  -510.0110   42.1040   72.4800   196.4110   240.7820
Minority Interests Profit
  -   -   -   -   -
Net Income
  988.9790   590.6440   695.9550   848.9520   1,041.1440

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  3.6200   2.1600   2.5400   3.1300   3.8600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  729.6000   904.9220   1,100.9580   1,241.8940   1,349.1760
Cash Flow from Investing Activities
  -105.7080   -292.1580   -292.9540   -738.6340   -412.2490
Cash Flow from Financing
  -443.8860   -415.2890   -643.7920   -657.0490   -803.5730
Decrease / Increase in Cash
  171.9120   223.2220   160.5080   -206.6150   125.8270
Employees
  8,100   8,800   9,300   -   -