2024-11-07  8:03:36 AM Chg. -3.37 Volume Bid4:48:41 PM Ask4:48:41 PM Market Capitalization Dividend Y. P/E Ratio
59.45EUR -5.36% 0
Turnover: 0.00
59.28Bid Size: 500 59.55Ask Size: 500 8.37 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
  259.7100   256.4730   255.5680   489.0410   421.1000
Intangible Assets
  217.3820   693.8420   646.3050   1,530.8350   1,172
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,656.0570   2,180.4840   2,108.1070   6,971.7400   6,309.7000
Inventories
  433.2930   443.3830   446.1050   395.6330   552.1000
Accounts Receivable
  1,405.3990   1,188.0520   1,410.5970   1,391.7260   1,500.4000
Cash and Cash Equivalents
  1,581.2340   1,182.3710   4,580.3690   1,449.6760   1,019.2000
Current Assets
  3,633.9260   3,082.5040   6,747.5210   3,846.6450   3,728.1000
Total Assets
  5,289.9830   5,262.9880   8,855.6280   10,818.3850   10,037.8000

 

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
  348.4760   333.5210   343.9270   425.5000   580.2000
Long-term debt
  1,693.6090   1,695.0920   4,046.4570   4,660.0150   3,824.2000
Liabilities to Banks
  155   9.7000   .5000   6.6000   .8000
Provisions
  748.3000   931.1000   912.7000   1,538.6000   1,674.8000
Liabilities
  3,460.0260   3,508.5020   5,860.0980   7,881.6480   6,974.7000
Share Capital
  104.8470   104.8470   110.1430   110.1430   110.1000
Total Equity
  1,829.9570   1,754.4860   2,995.5300   2,936.7370   3,063.1000
Minority Interests
  0.0000   -   -   40.0480   37.2000
Total liabilities equity
  5,289.9830   5,262.9880   8,855.6280   10,818.3850   10,037.8000

 

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
  5,209.7820   4,579.6460   4,720.2270   5,465.4430   6,420.4000
Depreciation (total)
  171.8360   167.9580   180.7870   264.9750   280.1000
Operating Result
  810.3590   331.0520   652.0500   501.8140   763.3000
Interest Income
  -76.1130   -68.4690   -71.7710   -193.7060   -174.3000
Income Before Taxes
  786.1500   270.4020   594.2100   322.0620   581.9000
Income Taxes
  389.5430   49.9680   73.7560   96.6210   146.6000
Minority Interests Profit
  0.0000   -   -   2.9220   6.6000
Net Income
  396.6070   220.4340   520.4540   222.5190   428.7000

 

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
  3.1700   1.7500   4.0700   1.6200   3.1100
Dividend per Share
  2.2800   2.5200   2.7200   2.7200   2.7200

 

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
  724.3780   645.9970   653.0610   976.3400   817.9000
Cash Flow from Investing Activities
  -131.4810   -286.4770   -60.9550   -4,500.2310   242
Cash Flow from Financing
  -312.1730   -737.1010   2,810.5730   405.9490   -1,459.8000
Decrease / Increase in Cash
  298.9490   -398.8630   3,397.9980   -3,130.6930   -430.5000
Employees
  5,400   5,800   5,600   6,822   6,640