2024-05-23  8:18:05 AM Chg. -1.30 Volume Bid9:28:45 PM Ask9:28:45 PM Market Capitalization Dividend Y. P/E Ratio
203.20EUR -0.64% 0
Turnover: 0.00
200.40Bid Size: 100 201.50Ask Size: 100 10.29 bill.EUR - -

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  677.9590   755.8270   781.9730   932.8770   1,044.1280
Intangible Assets
  280.8040   394.4480   369.7620   610.8880   689.4130
Long-Term Investments
  9.6140   -   -   -   -
Fixed Assets
  1,509.2630   2,054.9680   2,103.2970   2,958.0430   3,671.4650
Inventories
  93.7350   95.8330   114.9560   127.8920   160.6600
Accounts Receivable
  270.0680   364.0500   430.0160   472.2480   514.0330
Cash and Cash Equivalents
  117.9470   117.6260   163.7940   195.4420   238.0140
Current Assets
  559.2340   656.8320   826.6250   897.8360   1,021.3250
Total Assets
  2,068.4970   2,711.8000   2,929.9220   3,855.8790   4,692.7900

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  36.6750   68.4850   77.8380   66.2500   111.4980
Long-term debt
  845.9970   1,207.6960   1,114.1050   1,636.5980   1,849.6660
Liabilities to Banks
  -   -   -   -   -
Provisions
  137.7000   140.2000   179.3000   250.5000   306.4000
Liabilities
  1,335.4300   1,872.6750   1,882.5150   2,536.1010   3,054.9620
Share Capital
  .8550   .8630   .8750   .4820   .4890
Total Equity
  733.0670   839.1250   1,047.4070   1,319.7780   1,637.8280
Minority Interests
  4.4890   2.3570   2.3270   2.4460   3.2440
Total liabilities equity
  2,068.4970   2,711.8000   2,929.9220   3,855.8790   4,692.7900

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  1,363.3020   1,681.4320   1,857.6010   2,266.0960   2,621.2260
Depreciation (total)
  24.2290   41.6990   41.3700   64.8300   89.5000
Operating Result
  206.4490   237.4190   287.4980   331.3830   351.1510
Interest Income
  -14.0290   -26.3950   -29.0870   -62.9600   -59.3600
Income Before Taxes
  195.4280   222.9210   296.9550   281.6810   304.0840
Income Taxes
  43.3910   66.8350   171.3690   54.4630   50
Minority Interests Profit
  -1.7740   1.6010   2.0940   2.3510   2.0420
Net Income
  149.3130   154.7650   123.3550   226.3730   252.0190

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  3.2100   3.2900   2.6000   4.7200   5.1700
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  288.2340   300.3750   318.0740   441.1400   480.9360
Cash Flow from Investing Activities
  -320.2870   -686.3700   -72.5860   -955.0030   -681.5020
Cash Flow from Financing
  4.5480   390.7260   -208.4760   558.0590   231.9370
Decrease / Increase in Cash
  -42.0760   -.3210   46.4370   30.9870   42.7280
Employees
  8,600   11,000   11,800   14,700   17,100