2024-11-13  10:14:14 AM Chg. -0.760 Volume Bid10:23:06 AM Ask10:23:06 AM Market Capitalization Dividend Y. P/E Ratio
97.620EUR -0.77% -
Turnover: -
97.540Bid Size: 102 98.120Ask Size: 102 16.19 bill.EUR - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  538.6000   545.5000   272.6000   283.2000   301.2000
Intangible Assets
  1,631.8000   1,558.4000   276.3000   339.2000   325.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  8,862.8000   6,884.9000   2,767.1000   3,077.6000   3,222.1000
Inventories
  524.2000   581   387.5000   377.4000   420
Accounts Receivable
  764   831.6000   488.2000   502.9000   367.5000
Cash and Cash Equivalents
  238.5000   113.3000   74.3000   82.5000   82.1000
Current Assets
  2,672   1,748.8000   1,039.4000   1,061.9000   975.1000
Total Assets
  11,534.8000   8,633.7000   3,806.5000   4,139.5000   4,197.2000

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  436.6000   495.7000   378.6000   325.1000   245.1000
Long-term debt
  4,278.4000   1,440.7000   787.6000   1,029.1000   839.6000
Liabilities to Banks
  .8000   0.0000   0.0000   0.0000   0.0000
Provisions
  609.5000   394.8000   105.9000   104.4000   107.4000
Liabilities
  7,280.4000   3,595.9000   1,970.4000   2,185.6000   2,090.9000
Share Capital
  1.8000   1.8000   1.7000   1.7000   1.7000
Total Equity
  4,254.4000   5,037.8000   1,836.1000   1,953.9000   2,106.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  11,534.8000   8,633.7000   3,806.5000   4,139.5000   4,197.2000

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  4,890   4,936.5000   2,965.1000   2,957.2000   3,017.8000
Depreciation (total)
  181   182.9000   84.6000   80   75.1000
Operating Result
  700.7000   680.8000   436.7000   432.5000   461.4000
Interest Income
  -156.7000   -87.3000   -32.6000   -30.1000   -23.9000
Income Before Taxes
  561   489.2000   379.8000   407.5000   432.1000
Income Taxes
  109.4000   9.2000   58.1000   45.8000   75
Minority Interests Profit
  -   -   -   -   -
Net Income
  522.2000   666.5000   347.4000   355.7000   358.6000

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  2.8800   3.6700   1.9800   2.1000   2.1500
Dividend per Share
  1.3400   1.3800   1.0500   0.7200   0.7600

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  861.4000   620.2000   439.1000   353   573.6000
Cash Flow from Investing Activities
  -121.8000   2,630.4000   -68.8000   -331.9000   -117.9000
Cash Flow from Financing
  -600.1000   -3,432.6000   -407.9000   -17.1000   -435.9000
Decrease / Increase in Cash
  112.2000   -125.2000   -12   8.2000   -.4000
Employees
  26,000   18,400   10,000   9,500   9,750