11/6/2024  9:02:25 PM Chg. - Volume Bid8:11:22 AM Ask8:11:22 AM Market Capitalization Dividend Y. P/E Ratio
266.50EUR - 165
Turnover: 43,411.20
268.10Bid Size: 45 270.20Ask Size: 45 29.03 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
  1,134.4640   1,163.9560   1,248.9600   1,617.8060   2,083.6160
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,290.8630   3,501.3810   3,790.4310   4,517.0270   5,332.2150
Inventories
  1,589.5420   1,602.7810   1,783.2700   2,191.1920   2,709.5970
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  86.2990   84.2410   1,341.7560   878.0300   202.5020
Current Assets
  1,794.3990   1,787.8870   3,258.6850   3,250.4400   3,157.7750
Total Assets
  3,085.2620   5,289.2680   7,049.1160   7,767.4670   8,489.9900

 

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
  619.9810   643.0360   976.0960   1,155.6300   1,398.2880
Long-term debt
  410.3700   396.8890   1,017.3960   1,019.2480   1,198.7510
Liabilities to Banks
  381.1000   366.5000   984.3000   986.4000   -
Provisions
  1.8000   6.2000   19.9000   -   -
Liabilities
  1,523.4420   3,722.1450   5,125.2760   5,764.8020   6,447.5740
Share Capital
  1.3750   1.3890   1.4010   1.4110   1.4150
Total Equity
  1,561.8200   1,567.1230   1,923.8400   2,002.6650   2,042.4160
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,085.2620   5,289.2680   7,049.1160   7,767.4670   8,489.9900

 

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
  7,911.0460   8,351.9310   10,620.3520   12,731.1050   14,204.7170
Depreciation (total)
  177.3510   195.9780   217.1240   270.1580   343.0620
Operating Result
  701.7370   743.2200   996.9280   1,306.6980   1,434.9430
Interest Income
  18.3520   19.8430   28.7810   26.6100   30.6330
Income Before Taxes
  683.3850   723.3770   968.1470   1,280.0880   1,404.3100
Income Taxes
  151.0280   161.0230   219.1890   282.9740   315.5980
Minority Interests Profit
  -   -   -   -   -
Net Income
  532.3570   562.3540   748.9580   997.1140   1,088.7120

 

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
  4.3400   4.7000   6.4400   8.6900   9.7800
Dividend per Share
  1.2000   1.3600   1.5000   2.0800   3.6800

 

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
  694.3940   811.7160   1,394.5150   1,138.7200   1,356.9790
Cash Flow from Investing Activities
  -276.3140   -214.9610   -292.2100   -627.3400   -1,093.7260
Cash Flow from Financing
  -440.9290   -598.8130   155.2100   -975.1060   -938.7810
Decrease / Increase in Cash
  -22.8490   -2.0580   1,257.5150   -463.7260   -675.5280
Employees
  29,000   32,000   41,000   46,000   -