2024-06-28  4:14:10 PM Chg. +0.360 Volume Bid10:00:01 PM Ask10:00:01 PM Market Capitalization Dividend Y. P/E Ratio
52.000EUR +0.70% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 12.82 bill.EUR - -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  174   212.9000   241.4000   251.8000   233.2000
Intangible Assets
  364.8000   744.3000   678.7000   580.1000   506.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,981.1000   4,687.3000   5,428.9000   5,595.5000   5,649
Inventories
  271.8000   298   312.1000   301.7000   363.3000
Accounts Receivable
  414.8000   512.6000   608.2000   620.5000   624.8000
Cash and Cash Equivalents
  358.5000   172.5000   189.2000   237.7000   325.7000
Current Assets
  1,317.1000   1,089.1000   1,211.8000   1,281.4000   1,450.6000
Total Assets
  4,298.2000   5,776.4000   6,640.7000   6,876.9000   7,099.6000

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  146.1000   147.6000   159.3000   143.2000   207.3000
Long-term debt
  785.5000   1,712.3000   1,624.2000   1,291.4000   1,293.2000
Liabilities to Banks
  -   -   -   -   -
Provisions
  40.4000   73.8000   318.2000   -   -
Liabilities
  1,932.2000   3,101.6000   3,520.3000   3,278.3000   3,154.9000
Share Capital
  .2000   .3000   .2000   .3000   .3000
Total Equity
  2,366   2,674.8000   3,120.4000   3,598.6000   3,944.7000
Minority Interests
  0.0000   .4000   1.4000   1.7000   0.0000
Total liabilities equity
  4,298.2000   5,776.4000   6,640.7000   6,876.9000   7,099.6000

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,654.2000   3,108.4000   3,264.3000   3,147.7000   3,659.1000
Depreciation (total)
  63   76.4000   73.7000   65.5000   50.9000
Operating Result
  246   320.7000   375.9000   419.8000   561
Interest Income
  -25   -73.2000   -82.4000   -77.6000   -65.4000
Income Before Taxes
  259.1000   278   344.8000   395   574.6000
Income Taxes
  137.9000   -5.3000   -169.7000   4.4000   81.8000
Minority Interests Profit
  .1000   .5000   .2000   .7000   .1000
Net Income
  121.1000   282.8000   514.3000   389.9000   492.7000

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  0.4800   1.1300   2.0500   1.5600   1.9600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  411.9000   486.7000   585   672   750.5000
Cash Flow from Investing Activities
  -366   -1,649.6000   -275.3000   -231.8000   -203.5000
Cash Flow from Financing
  79.1000   989.4000   -292.6000   -400.3000   -447.7000
Decrease / Increase in Cash
  142.4000   -186   16.7000   48.5000   88
Employees
  9,523   11,287   11,484   -   -