2025-02-05  6:10:50 PM Chg. - Volume Bid2:01:00 AM Ask2:01:00 AM Market Capitalization Dividend Y. P/E Ratio
50.37EUR - 1
Turnover: 50.37
-Bid Size: - -Ask Size: - 16.73 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
  2,512.3000   2,524.3000   3,450.7000   4,401.5000   4,361.4000
Intangible Assets
  469   495.7000   359.7000   299.3000   257.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,483.9000   5,844.4000   6,249.1000   7,302.9000   7,337.8000
Inventories
  1,251.4000   1,379.5000   1,616.8000   2,111.8000   2,242
Accounts Receivable
  676   809.4000   842.3000   935.4000   1,160.1000
Cash and Cash Equivalents
  1,080.7000   1,352.6000   2,919   2,483   2,691.3000
Current Assets
  3,184.1000   3,781.6000   5,729.4000   5,912.3000   6,752
Total Assets
  8,668   9,626   11,978.5000   13,215.2000   14,089.8000

 

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
  572.9000   635.1000   852.1000   725.6000   574.5000
Long-term debt
  2,959.7000   2,913.9000   3,045.7000   2,542.6000   3,345.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,109.9000   5,021.6000   5,771.5000   5,414.6000   5,275.3000
Share Capital
  5.7000   6   6.1000   6.2000   6.2000
Total Equity
  3,558.1000   4,604.4000   6,207   7,800.6000   8,814.5000
Minority Interests
  19.6000   19   18.5000   18   18.1000
Total liabilities equity
  8,668   9,626   11,978.5000   13,215.2000   14,089.8000

 

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
  5,255   6,739.8000   8,326.2000   8,253   7,082.3000
Depreciation (total)
  625.1000   596.7000   551.8000   609.5000   642.9000
Operating Result
  348.7000   1,287.6000   2,360   2,538.7000   1,767.7000
Interest Income
  -163.5000   -129   -79.4000   18.3000   111.4000
Income Before Taxes
  176.6000   1,157.8000   2,362.2000   2,535.8000   1,837.4000
Income Taxes
  59.8000   -146.6000   -458.4000   -350.2000   -262.8000
Minority Interests Profit
  -2.2000   -1.6000   -1.6000   -1.9000   -1.8000
Net Income
  234.2000   1,009.6000   1,902.2000   2,183.7000   1,572.8000

 

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
  0.5700   2.3700   4.3900   5.0700   3.6800
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
  884.3000   1,782   2,633.1000   1,977.5000   1,906.4000
Cash Flow from Investing Activities
  -453.6000   -915.1000   -705.4000   -1,737.9000   -1,009.8000
Cash Flow from Financing
  -244   -569.4000   -370   -686.5000   -683.8000
Decrease / Increase in Cash
  187.3000   296.2000   1,555.3000   -448   208.4000
Employees
  -   -   -   -   -