2024-11-19  5:08:41 PM Chg. -2.60 Volume Bid5:13:36 PM Ask5:13:36 PM Market Capitalization Dividend Y. P/E Ratio
495.85EUR -0.52% 226
Turnover: 111,292.10
494.50Bid Size: 45 495.50Ask Size: 45 76.08 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
  309.3100   429.5320   483.8180   472.3980   483.3000
Intangible Assets
  360.4040   279.3740   254.3220   279.1320   386.4460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  4,602.1770   4,666.2430   5,480.8450   5,943.9190   6,405.4180
Inventories
  122.4070   141.5180   192.3330   229.0230   211.9270
Accounts Receivable
  554.2170   553.8950   780.7090   568.5010   796.0910
Cash and Cash Equivalents
  723.1150   728.5970   1,235.6530   1,432.8400   1,417.6080
Current Assets
  1,543.7970   1,738.9170   2,549.2170   2,808.3410   3,012.6690
Total Assets
  6,145.9740   6,405.1600   8,030.0620   8,752.2600   9,418.0870

 

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
  85.0460   19.8150   30.0030   27.4130   37.5800
Long-term debt
  125.5350   120.0930   100.8230   25.0940   20.8240
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,660.9590   2,316.2840   3,117.6950   3,453.3170   3,897.5610
Share Capital
  1.4930   1.5030   1.5280   1.5310   1.5240
Total Equity
  3,485.0150   4,088.8760   4,912.3670   5,298.9430   5,520.5260
Minority Interests
  5.8630   5.8630   4.9630   3.8060   4.8010
Total liabilities equity
  6,145.9740   6,405.1600   8,030.0620   8,752.2600   9,418.0870

 

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
  3,121.0580   3,360.6940   3,685.2810   4,204.1930   5,081.5420
Depreciation (total)
  209.2070   201.6760   209.9860   203.6760   228.4050
Operating Result
  360.2250   520.2310   620.1410   734.7900   1,162.0380
Interest Income
  -10.2840   -4.8000   -1.5790   -.9230   6.8470
Income Before Taxes
  363.5430   545.5060   638.1590   805.5140   1,115.5140
Income Taxes
  -68.9750   13.1390   -25.2880   49.1550   137.0780
Minority Interests Profit
  -   -   -.9000   -1.1570   -6.1580
Net Income
  432.5180   532.3670   664.3470   757.5160   984.5940

 

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
  2.9000   3.5500   4.4000   4.9600   6.4400
Dividend per Share
  -   -   -   -   -

 

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
  424.2320   800.5130   991.3130   1,492.6220   1,738.9000
Cash Flow from Investing Activities
  -743.5250   -235.8770   -360.4180   -549.0300   -572.6230
Cash Flow from Financing
  5.1380   -561.8920   -140.6060   -748.7480   -1,116.3000
Decrease / Increase in Cash
  -325.2410   5.5260   507.4430   197.2130   -15.3190
Employees
  13,245   13,896   15,036   16,361   -