13/03/2025  07:30:21 Chg. 0.000 Volume Bid08:09:49 Ask08:09:49 Market Capitalization Dividend Y. P/E Ratio
48.000EUR 0.00% -
Turnover: -
47.890Bid Size: 416 48.325Ask Size: 416 25.56 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
  1,248.9600   1,617.8060   2,083.6160   2,437.1840   2,727.4360
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,790.4310   4,517.0270   5,332.2150   5,924.2120   6,495.5680
Inventories
  1,783.2700   2,191.1920   2,709.5970   2,645.8540   2,840.1770
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  1,341.7560   878.0300   202.5020   397.0710   251.4910
Current Assets
  3,258.6850   3,250.4400   3,157.7750   3,263.9390   3,309.9170
Total Assets
  7,049.1160   7,767.4670   8,489.9900   9,188.1510   9,805.4850

 

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
  976.0960   1,155.6300   1,398.2880   1,179.8030   1,236.1770
Long-term debt
  1,017.3960   1,019.2480   1,198.7510   1,760.3880   1,859.9830
Liabilities to Banks
  984.3000   986.4000   -   -   -
Provisions
  19.9000   -   -   -   -
Liabilities
  5,125.2760   5,764.8020   6,447.5740   7,038.3890   7,535.1510
Share Capital
  7.0050   7.0550   7.0750   7.0950   7.1160
Total Equity
  1,923.8400   2,002.6650   2,042.4160   2,149.7620   2,270.3340
Minority Interests
  -   -   -   -   -
Total liabilities equity
  7,049.1160   7,767.4670   8,489.9900   9,188.1510   9,805.4850

 

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
  10,620.3520   12,731.1050   14,204.7170   14,555.7410   14,883.2310
Depreciation (total)
  217.1240   270.1580   343.0620   393.0490   447.1620
Operating Result
  996.9280   1,306.6980   1,434.9430   1,478.9120   1,467.5320
Interest Income
  28.7810   26.6100   30.6330   46.5100   -
Income Before Taxes
  968.1470   1,280.0880   1,404.3100   1,432.4020   1,412.9400
Income Taxes
  219.1890   282.9740   315.5980   325.1760   311.7000
Minority Interests Profit
  -   -   -   -   -
Net Income
  748.9580   997.1140   1,088.7120   1,107.2260   1,101.2400

 

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
  1.2880   1.7380   1.9560   2.0300   2.0500
Dividend per Share
  0.3000   0.4160   0.7360   0.8240   0.8800

 

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
  1,394.5150   1,138.7200   1,356.9790   1,334.0330   1,420.8350
Cash Flow from Investing Activities
  -292.2100   -627.3400   -1,093.7260   -653.0690   -643.9180
Cash Flow from Financing
  155.2100   -975.1060   -938.7810   -486.3950   -922.4970
Decrease / Increase in Cash
  1,257.5150   -463.7260   -675.5280   194.5690   -145.5800
Employees
  41,000   46,000   -   -   -