11/7/2024  9:08:18 AM Chg. +0.8000 Volume Bid10:15:08 AM Ask10:15:08 AM Market Capitalization Dividend Y. P/E Ratio
67.0800EUR +1.21% 0
Turnover: 0.0000
67.1800Bid Size: 200 68.0400Ask Size: 200 16.62 bill.EUR - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  241.4000   251.8000   233.2000   219   202.5000
Intangible Assets
  678.7000   580.1000   506.6000   498.1000   1,243.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  5,428.9000   5,595.5000   5,649   5,750.8000   7,708.4000
Inventories
  312.1000   301.7000   363.3000   402.5000   235.7000
Accounts Receivable
  608.2000   620.5000   624.8000   643.3000   706.6000
Cash and Cash Equivalents
  189.2000   237.7000   325.7000   271   229.8000
Current Assets
  1,211.8000   1,281.4000   1,450.6000   1,518.2000   1,830.9000
Total Assets
  6,640.7000   6,876.9000   7,099.6000   7,269   9,539.3000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  159.3000   143.2000   207.3000   175.5000   165.3000
Long-term debt
  1,624.2000   1,291.4000   1,293.2000   1,220   2,536.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  318.2000   -   -   -   -
Liabilities
  3,520.3000   3,278.3000   3,154.9000   3,218.8000   5,039.2000
Share Capital
  .2000   .3000   .3000   .2000   .2000
Total Equity
  3,120.4000   3,598.6000   3,944.7000   4,050.2000   4,500.1000
Minority Interests
  1.4000   1.7000   0.0000   0.0000   -
Total liabilities equity
  6,640.7000   6,876.9000   7,099.6000   7,269   9,539.3000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  3,264.3000   3,147.7000   3,659.1000   3,676.3000   3,798.7000
Depreciation (total)
  73.7000   65.5000   50.9000   46.6000   103.6000
Operating Result
  375.9000   419.8000   561   510.9000   448.8000
Interest Income
  -82.4000   -77.6000   -65.4000   -71.1000   -161
Income Before Taxes
  344.8000   395   574.6000   569.1000   357
Income Taxes
  -169.7000   4.4000   81.8000   119.4000   45.7000
Minority Interests Profit
  .2000   .7000   .1000   0.0000   -
Net Income
  514.3000   389.9000   492.7000   449.7000   311.3000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  2.0500   1.5600   1.9600   1.8100   1.2600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  585   672   750.5000   391.2000   597.1000
Cash Flow from Investing Activities
  -275.3000   -231.8000   -203.5000   -226.3000   -2,068.1000
Cash Flow from Financing
  -292.6000   -400.3000   -447.7000   -199   1,431.5000
Decrease / Increase in Cash
  16.7000   48.5000   88   -54.7000   -32.1000
Employees
  11,484   -   -   -   -