04/10/2024  08:01:23 Chg. +0.035 Volume Bid20:59:53 Ask20:59:53 Market Capitalization Dividend Y. P/E Ratio
41.205EUR +0.09% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 9.75 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
  775.2000   678.1000   544.4000   564.5000   514.7000
Intangible Assets
  1,379.4000   1,373.4000   1,366.6000   1,360.1000   1,353.6000
Long-Term Investments
  .1000   -   -   -   -
Fixed Assets
  5,371.1000   5,007.1000   4,691.5000   4,753.3000   4,592.6000
Inventories
  736.9000   734.8000   994.2000   919.5000   824.8000
Accounts Receivable
  193.3000   200.2000   252.3000   211.5000   228.2000
Cash and Cash Equivalents
  1,426.3000   2,007.7000   789.8000   726.1000   6,142
Current Assets
  2,553.1000   3,375.3000   2,573.8000   2,363.5000   8,803.7000
Total Assets
  7,924.2000   8,382.4000   7,265.3000   7,116.8000   13,396.3000

 

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
  130.8000   445.2000   520.7000   416.9000   452.2000
Long-term debt
  1,587.9000   1,590.7000   1,659.2000   1,635.8000   6,937.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  666.1000   865.1000   -   -   -
Liabilities
  5,647.8000   5,123.1000   4,979.8000   4,839   10,499.4000
Share Capital
  2.8000   2.8000   2.4000   2.3000   2.3000
Total Equity
  2,276.4000   3,259.3000   2,285.5000   2,277.8000   2,896.9000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,924.2000   8,382.4000   7,265.3000   7,116.8000   13,396.3000

 

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
  4,961.4000   5,746.3000   6,684.5000   6,660.9000   6,671.2000
Depreciation (total)
  248.3000   218.7000   195.3000   182.2000   174
Operating Result
  -550.8000   968   1,175.8000   1,172.4000   1,140.1000
Interest Income
  60.1000   71.4000   58.7000   27.6000   125
Income Before Taxes
  -624.2000   897.3000   1,047   1,143.1000   1,011.9000
Income Taxes
  27.9000   63.1000   190.7000   207.1000   195.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -652.1000   834.2000   856.3000   936   816

 

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
  -2.3400   3.0000   3.2400   3.9600   3.5600
Dividend per Share
  1.0125   0.0000   1.0000   1.2000   1.4000

 

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
  407   1,323.7000   853.2000   975.2000   1,255.6000
Cash Flow from Investing Activities
  44.3000   -91   -253.6000   5.7000   -1,041.9000
Cash Flow from Financing
  5.9000   -666   -1,778.1000   -1,035.9000   5,214.4000
Decrease / Increase in Cash
  457.1000   581.4000   -1,217.9000   -63.7000   5,415.9000
Employees
  17,300   16,400   -   -   -