12/07/2024  07:57:05 Chg. -0.2800 Volume Bid17:21:28 Ask17:21:28 Market Capitalization Dividend Y. P/E Ratio
45.5000EUR -0.61% -
Turnover: -
45.0000Bid Size: 250 45.1800Ask Size: 250 21.89 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
  133.4770   134.0880   136.8850   195.5330   178.0520
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  626.3670   770.8680   808.1030   1,434.5890   1,531.1230
Inventories
  13.7240   14.9830   15.7880   19.4760   30.8430
Accounts Receivable
  88.4900   97.8020   104.0160   122.7660   126.3370
Cash and Cash Equivalents
  142.7850   107.0500   115.4850   94.2760   98.4770
Current Assets
  290.1710   262.7950   286.0210   309.7870   314.7770
Total Assets
  916.5380   1,033.6630   1,094.1240   1,744.3760   1,845.9000

 

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
  30.2840   26.1610   27.1680   35.2340   64.5960
Long-term debt
  -   -   -   279   185.8120
Liabilities to Banks
  -   -   -   -   -
Provisions
  36.1000   34.2000   33.9000   34.9000   -
Liabilities
  347.9930   379.7390   382.2160   928.6260   904.5400
Share Capital
  326.6880   326.9880   490.9620   491.1465   491.6120
Total Equity
  568.5450   653.9240   711.9080   815.7500   941.3600
Minority Interests
  -   -   -   -   -
Total liabilities equity
  916.5380   1,033.6630   1,094.1240   1,744.3760   1,845.9000

 

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
  1,573.4770   1,673.9570   1,821.5650   2,015.4770   2,161.2200
Depreciation (total)
  50.9020   56.5800   66.7920   81.1110   88.3290
Operating Result
  -   -   -   -   368.0920
Interest Income
  -.1600   -.2590   -.2200   6.9170   5.0820
Income Before Taxes
  260.6360   294.5020   310.7330   261.1600   354.7200
Income Taxes
  93.2670   115.3780   79.0700   57.8130   93.8960
Minority Interests Profit
  -   -   -   -   -
Net Income
  167.3690   179.1240   231.6630   203.3470   260.8240

 

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
  0.5133   0.5467   0.4733   0.4133   0.5300
Dividend per Share
  0.3333   0.3733   0.3133   0.3133   0.3300

 

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
  226.5250   235.3700   286.2720   309.1880   435.7850
Cash Flow from Investing Activities
  -76.8420   -154.1750   -101.3750   -455.1070   -162.3950
Cash Flow from Financing
  -136.3710   -130.2630   -162.2830   127.6550   -281.2730
Decrease / Increase in Cash
  8.2110   -35.7350   8.4350   -21.2090   4.2010
Employees
  12,153   13,126   14,000   14,952   -