2024-04-30  10:54:38 AM Chg. -2.5000 Volume Bid11:31:27 AM Ask10:54:40 AM Market Capitalization Dividend Y. P/E Ratio
82.5000EUR -2.94% 0
Turnover: 0.0000
82.0000Bid Size: 50 90.0000Ask Size: 50 2.05 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
  123.5030   130.3380   132.1070   136.5350   205.3780
Intangible Assets
  302.9150   291.5260   300.9520   357.2640   537.8460
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,066.0090   1,044.6760   1,221.0470   1,291.5510   1,741.3710
Inventories
  251.5110   302.3390   256.3110   481.6110   557.9920
Accounts Receivable
  273.1680   280.2800   348.0230   382.4490   457.6230
Cash and Cash Equivalents
  20.7380   11.8710   24.4670   45.1200   33.3810
Current Assets
  555.3110   604.8590   682.8360   971.9370   1,082.0800
Total Assets
  1,621.3200   1,649.5350   1,903.8830   2,263.4880   2,823.4510

 

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
  129.3410   143.5600   152.6740   334.8070   308.1780
Long-term debt
  287.9850   318.9000   337.4210   341.7460   811.3320
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  7.1000   5.7000   4.2000   -   -
Liabilities
  606.8610   652.8980   742.1600   1,024.1410   1,496.1120
Share Capital
  2.6580   2.4950   2.5190   2.4410   2.3800
Total Equity
  1,014.4590   996.6370   1,161.7230   1,239.3470   1,327.3390
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,621.3200   1,649.5350   1,903.8830   2,263.4880   2,823.4510

 

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
  1,489.7470   1,564.1510   1,707.4320   2,098.7990   2,223.3550
Depreciation (total)
  33.7300   29.9270   37.4090   37.7180   35.8290
Operating Result
  169.0620   199.3790   178.2510   281.4880   272.5500
Interest Income
  -13.9510   -11.7190   -12.7050   -12.6170   -12.8440
Income Before Taxes
  155.4380   188   165.9400   269.4300   259.9660
Income Taxes
  -26.5560   13.7760   13.6070   15.4840   36.2020
Minority Interests Profit
  -   -   -   -   -
Net Income
  44.4460   168.5450   152.3330   253.9460   223.7640

 

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
  1.6400   6.4600   6.0600   10.1600   9.2700
Dividend per Share
  -   -   -   -   -

 

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
  224.2070   195.3030   271.2930   314.1060   140.8230
Cash Flow from Investing Activities
  35.6340   -25.2470   -273.6170   -98.6680   -438.9140
Cash Flow from Financing
  -262.1900   -178.9230   14.9200   -194.7850   286.3520
Decrease / Increase in Cash
  -2.3490   -8.8670   12.5960   20.6530   -11.7390
Employees
  1,489   1,500   1,650   -   -