2024-06-02  7:03:32 PM Chg. -0.10 Volume Bid7:03:32 PM Ask7:03:32 PM Market Capitalization Dividend Y. P/E Ratio
115.65EUR -0.09% -
Turnover: -
115.65Bid Size: - 117.55Ask Size: - 7.84 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
  171.7820   194.3670   241.8710   284.3000   325.3000
Intangible Assets
  366.3980   319.8070   564.6300   512.2000   576
Long-Term Investments
  10.6550   10.2900   5.8540   6.5000   6.2000
Fixed Assets
  1,177.7650   1,150.1420   1,982.7730   2,099.4000   2,393
Inventories
  339.0810   384.6890   462.1460   501.4000   576.7000
Accounts Receivable
  300.3080   295.4540   341.0640   392.7000   442.6000
Cash and Cash Equivalents
  328.6050   644.3450   414.5720   608.3000   966.3000
Current Assets
  1,236.2530   1,464.1040   1,433.5470   1,804.4000   2,147.3000
Total Assets
  2,414.0180   2,614.2460   3,416.3200   3,903.8000   4,540.3000

 

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
  82.5180   83.8250   88.3970   110.6000   168.1000
Long-term debt
  389.9930   343.8420   871.6670   815   807.9000
Liabilities to Banks
  0.0000   0.0000   0.0000   -   -
Provisions
  -   -   -   -   -
Liabilities
  825.1110   741.0590   1,392.9760   1,542.9000   1,653.7000
Share Capital
  .1130   .1130   .1130   .1000   -
Total Equity
  1,588.9070   1,873.1870   2,023.3440   2,360.9000   2,886.6000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,414.0180   2,614.2460   3,416.3200   3,903.8000   4,540.3000

 

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
  1,915.9770   2,075.1080   1,899.7730   2,330   2,949.6000
Depreciation (total)
  45.7430   43.5210   67.4020   55.2000   55.3000
Operating Result
  406.6340   494.0590   219.8510   453.8000   698.9000
Interest Income
  -27.9690   -11.1670   -38.6820   -27.7000   -24.8000
Income Before Taxes
  447.6250   480.9500   177.8360   423   665.5000
Income Taxes
  108.4930   88.0540   37.4500   72.9000   114.1000
Minority Interests Profit
  -   -   -   -   -
Net Income
  339.1320   392.8960   140.3860   350.1000   551.4000

 

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
  6.2600   7.2200   2.5700   6.3600   9.9500
Dividend per Share
  0.7100   0.7800   0.8000   0.8000   0.8600

 

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
  355.2220   413.7810   244.5090   513.2000   639.5000
Cash Flow from Investing Activities
  22.6370   72.7520   -947.2530   -202.4000   -204.6000
Cash Flow from Financing
  -274.8600   -178.0060   476.1780   -121.5000   -65.1000
Decrease / Increase in Cash
  105.1450   310.4580   -229.7730   193.7000   358
Employees
  4,923   4,851   5,500   -   -