2024-11-13  8:17:19 AM Chg. -1.4800 Volume Bid10:05:24 AM Ask10:05:24 AM Market Capitalization Dividend Y. P/E Ratio
97.4600EUR -1.50% 0
Turnover: 0.0000
97.5600Bid Size: 100 98.1600Ask Size: 100 16.19 bill.EUR - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  272.6000   283.2000   301.2000   310   344.5000
Intangible Assets
  276.3000   339.2000   325.9000   428   1,094.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,767.1000   3,077.6000   3,222.1000   3,449.6000   4,889
Inventories
  387.5000   377.4000   420   562.9000   790
Accounts Receivable
  488.2000   502.9000   367.5000   534.3000   531.5000
Cash and Cash Equivalents
  74.3000   82.5000   82.1000   94.5000   108.9000
Current Assets
  1,039.4000   1,061.9000   975.1000   1,304   1,558.5000
Total Assets
  3,806.5000   4,139.5000   4,197.2000   4,753.6000   6,447.5000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  378.6000   325.1000   245.1000   385.7000   355
Long-term debt
  787.6000   1,029.1000   839.6000   894.1000   2,317.3000
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  105.9000   104.4000   107.4000   89.8000   -
Liabilities
  1,970.4000   2,185.6000   2,090.9000   2,331.7000   3,739.4000
Share Capital
  1.7000   1.7000   1.7000   1.7000   1.7000
Total Equity
  1,836.1000   1,953.9000   2,106.3000   2,421.9000   2,708.1000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,806.5000   4,139.5000   4,197.2000   4,753.6000   6,447.5000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  2,965.1000   2,957.2000   3,017.8000   3,764.8000   4,121.8000
Depreciation (total)
  84.6000   80   75.1000   77.5000   106.6000
Operating Result
  436.7000   432.5000   461.4000   636.9000   595.3000
Interest Income
  -32.6000   -30.1000   -23.9000   -12.5000   -61.8000
Income Before Taxes
  379.8000   407.5000   432.1000   626.8000   550.6000
Income Taxes
  58.1000   45.8000   75   70.8000   67.4000
Minority Interests Profit
  -   -   -   -   -
Net Income
  347.4000   355.7000   358.6000   553   480.9000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  1.9800   2.1000   2.1500   3.3400   2.9200
Dividend per Share
  1.0500   0.7200   0.7600   0.8000   0.8400

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  439.1000   353   573.6000   613.2000   363.3000
Cash Flow from Investing Activities
  -68.8000   -331.9000   -117.9000   -390.7000   -1,582.8000
Cash Flow from Financing
  -407.9000   -17.1000   -435.9000   -222.2000   1,232.7000
Decrease / Increase in Cash
  -12   8.2000   -.4000   12.4000   14.4000
Employees
  10,000   9,500   9,750   11,250   -