2024-11-13  9:06:28 AM Chg. -1.5000 Volume Bid11:30:23 AM Ask10:00:01 AM Market Capitalization Dividend Y. P/E Ratio
59.5000EUR -2.46% 0
Turnover: 0.0000
59.5000Bid Size: 50 64.5000Ask Size: 50 1.42 bill.EUR - -

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  132.1070   136.5350   205.3780   351.7930   336.6460
Intangible Assets
  300.9520   357.2640   537.8460   553.8830   536.6960
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,221.0470   1,291.5510   1,741.3710   2,021.6740   1,994.7040
Inventories
  256.3110   481.6110   557.9920   455.4850   395.9950
Accounts Receivable
  348.0230   382.4490   457.6230   377.6040   394.5360
Cash and Cash Equivalents
  24.4670   45.1200   33.3810   29.0730   18.5010
Current Assets
  682.8360   971.9370   1,082.0800   892.0410   843.9180
Total Assets
  1,903.8830   2,263.4880   2,823.4510   2,913.7150   2,838.6220

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  152.6740   334.8070   308.1780   190.5980   245.3490
Long-term debt
  337.4210   341.7460   811.3320   928.3480   659.4210
Liabilities to Banks
  0.0000   -   -   -   -
Provisions
  4.2000   -   -   -   -
Liabilities
  742.1600   1,024.1410   1,496.1120   1,424.9040   1,201.1800
Share Capital
  2.5190   2.4410   2.3800   2.3990   2.3750
Total Equity
  1,161.7230   1,239.3470   1,327.3390   1,488.8110   1,637.4420
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,903.8830   2,263.4880   2,823.4510   2,913.7150   2,838.6220

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  1,707.4320   2,098.7990   2,223.3550   2,072.6670   2,005.0500
Depreciation (total)
  37.4090   37.7180   35.8290   44.6830   51.4990
Operating Result
  178.2510   281.4880   272.5500   211.7910   260.5890
Interest Income
  -12.7050   -12.6170   -12.8440   -40.7510   -53.0650
Income Before Taxes
  165.9400   269.4300   259.9660   171.2890   209.0420
Income Taxes
  13.6070   15.4840   36.2020   28.0160   40.4480
Minority Interests Profit
  -   -   -   -   -
Net Income
  152.3330   253.9460   223.7640   143.2730   168.5940

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  6.0600   10.1600   9.2700   5.9800   7.0600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  271.2930   314.1060   140.8230   208.2420   306.0670
Cash Flow from Investing Activities
  -273.6170   -98.6680   -438.9140   -319.3330   5.4490
Cash Flow from Financing
  14.9200   -194.7850   286.3520   106.7830   -322.0880
Decrease / Increase in Cash
  12.5960   20.6530   -11.7390   -4.3080   -10.5720
Employees
  1,650   -   -   -   -