2024-04-30  10:54:38 AM Chg. -2.5000 Volume Bid1:01:04 PM Ask2:31:40 PM 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

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
  134.9350   123.5030   130.3380   132.1070   136.5350
Intangible Assets
  419.4890   302.9150   291.5260   300.9520   357.2640
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,257.0180   1,066.0090   1,044.6760   1,221.0470   1,291.5510
Inventories
  289.1220   251.5110   302.3390   256.3110   481.6110
Accounts Receivable
  229.9280   273.1680   280.2800   348.0230   382.4490
Cash and Cash Equivalents
  23.0870   20.7380   11.8710   24.4670   45.1200
Current Assets
  556.0780   555.3110   604.8590   682.8360   971.9370
Total Assets
  1,813.0960   1,621.3200   1,649.5350   1,903.8830   2,263.4880

 

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
  111.7630   129.3410   143.5600   152.6740   334.8070
Long-term debt
  461.2110   287.9850   318.9000   337.4210   341.7460
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   -
Provisions
  20.1000   7.1000   5.7000   4.2000   -
Liabilities
  792.3300   606.8610   652.8980   742.1600   1,024.1410
Share Capital
  2.7030   2.6580   2.4950   2.5190   2.4410
Total Equity
  1,020.7660   1,014.4590   996.6370   1,161.7230   1,239.3470
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,813.0960   1,621.3200   1,649.5350   1,903.8830   2,263.4880

 

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
  1,537.2190   1,489.7470   1,564.1510   1,707.4320   2,098.7990
Depreciation (total)
  44.3410   33.7300   29.9270   37.4090   37.7180
Operating Result
  164.3320   169.0620   199.3790   178.2510   281.4880
Interest Income
  -14.8570   -13.9510   -11.7190   -12.7050   -12.6170
Income Before Taxes
  149.8890   155.4380   188   165.9400   269.4300
Income Taxes
  -9.2000   -26.5560   13.7760   13.6070   15.4840
Minority Interests Profit
  -   -   -   -   -
Net Income
  140.6890   44.4460   168.5450   152.3330   253.9460

 

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
  5.1100   1.6400   6.4600   6.0600   10.1600
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
  228.5010   224.2070   195.3030   271.2930   314.1060
Cash Flow from Investing Activities
  -229.8540   35.6340   -25.2470   -273.6170   -98.6680
Cash Flow from Financing
  -201.3600   -262.1900   -178.9230   14.9200   -194.7850
Decrease / Increase in Cash
  -202.7130   -2.3490   -8.8670   12.5960   20.6530
Employees
  1,685   1,489   1,500   1,650   -