2024-04-30  10:54:38 AM Chg. -2.5000 Volume Bid11:59:59 AM Ask10:54:40 AM Market Capitalization Dividend Y. P/E Ratio
82.5000EUR -2.94% 0
Turnover: 0.0000
82.5000Bid Size: 50 90.0000Ask Size: 50 2.05 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
  130.3380   132.1070   136.5350   205.3780   351.7930
Intangible Assets
  291.5260   300.9520   357.2640   537.8460   553.8830
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,044.6760   1,221.0470   1,291.5510   1,741.3710   2,021.6740
Inventories
  302.3390   256.3110   481.6110   557.9920   455.4850
Accounts Receivable
  280.2800   348.0230   382.4490   457.6230   377.6040
Cash and Cash Equivalents
  11.8710   24.4670   45.1200   33.3810   29.0730
Current Assets
  604.8590   682.8360   971.9370   1,082.0800   892.0410
Total Assets
  1,649.5350   1,903.8830   2,263.4880   2,823.4510   2,913.7150

 

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
  143.5600   152.6740   334.8070   308.1780   190.5980
Long-term debt
  318.9000   337.4210   341.7460   811.3320   928.3480
Liabilities to Banks
  0.0000   0.0000   -   -   -
Provisions
  5.7000   4.2000   -   -   -
Liabilities
  652.8980   742.1600   1,024.1410   1,496.1120   1,424.9040
Share Capital
  2.4950   2.5190   2.4410   2.3800   2.3990
Total Equity
  996.6370   1,161.7230   1,239.3470   1,327.3390   1,488.8110
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,649.5350   1,903.8830   2,263.4880   2,823.4510   2,913.7150

 

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
  1,564.1510   1,707.4320   2,098.7990   2,223.3550   2,072.6670
Depreciation (total)
  29.9270   37.4090   37.7180   35.8290   44.6830
Operating Result
  199.3790   178.2510   281.4880   272.5500   211.7910
Interest Income
  -11.7190   -12.7050   -12.6170   -12.8440   -40.7510
Income Before Taxes
  188   165.9400   269.4300   259.9660   171.2890
Income Taxes
  13.7760   13.6070   15.4840   36.2020   28.0160
Minority Interests Profit
  -   -   -   -   -
Net Income
  168.5450   152.3330   253.9460   223.7640   143.2730

 

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
  6.4600   6.0600   10.1600   9.2700   5.9800
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
  195.3030   271.2930   314.1060   140.8230   208.2420
Cash Flow from Investing Activities
  -25.2470   -273.6170   -98.6680   -438.9140   -319.3330
Cash Flow from Financing
  -178.9230   14.9200   -194.7850   286.3520   106.7830
Decrease / Increase in Cash
  -8.8670   12.5960   20.6530   -11.7390   -4.3080
Employees
  1,500   1,650   -   -   -