2024-04-19  1:07:25 PM Chg. -10.40 Volume Bid9:59:58 PM Ask9:59:58 PM Market Capitalization Dividend Y. P/E Ratio
616.00EUR -1.66% 7
Turnover: 4,312
-Bid Size: - -Ask Size: - 62.97 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
  871.4210   994.2370   1,323.5010   1,382.7300   1,430.6850
Intangible Assets
  42.4340   83.7150   586.9880   545.7680   494.5950
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,456.6530   2,514.3580   4,889.5790   4,980.2820   5,200.3820
Inventories
  226.2110   249.3620   278.2180   280.3470   334.5890
Accounts Receivable
  496.1300   563.1780   736.0080   804.5830   910.1200
Cash and Cash Equivalents
  417.0730   139.3570   169.2660   138.7240   96.6450
Current Assets
  1,735.8070   1,590.0350   1,954.4780   1,977.9320   2,236.2800
Total Assets
  4,192.4600   4,104.3930   6,844.0570   6,958.2140   7,436.6620

 

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
  109.6070   114.5140   177.0510   215.0740   226.0200
Long-term debt
  1,300   1,050   2,770.6240   2,535.3090   2,537.5070
Liabilities to Banks
  -   -   -   -   -
Provisions
  761.2000   745.3000   1,002.7000   630.5000   768.7000
Liabilities
  2,260.0050   2,261.7340   4,541.2640   3,941.6880   4,433.9410
Share Capital
  329.2480   409.6820   485.0680   618.4640   840.3280
Total Equity
  1,932.4550   1,842.6590   2,302.7930   3,016.5260   3,002.7210
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,192.4600   4,104.3930   6,844.0570   6,958.2140   7,436.6620

 

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
  4,476.8860   4,905.4580   5,323.3810   6,476.6320   6,892.3030
Depreciation (total)
  155.0820   165.2790   196.5950   279.4160   360.0930
Operating Result
  696.4070   781.7480   773.6910   949.8340   1,133.5340
Interest Income
  -64.8220   -63.6260   -86.2870   -108.8330   -100.5080
Income Before Taxes
  658.2760   718.1220   687.4040   841.0010   1,102.3990
Income Taxes
  244.6600   261.1810   230.1180   57.0690   219.7640
Minority Interests Profit
  -   -   -   -   -
Net Income
  430.6180   693.5200   480.7080   842.5860   884.9810

 

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
  3.6800   6.3000   4.4900   7.7800   8.2500
Dividend per Share
  1.7000   1.0500   1.3300   1.6200   2.0500

 

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
  580.2760   465.8450   763.8870   964.1600   1,067.8620
Cash Flow from Investing Activities
  44.9870   128.3810   -2,310.3490   -135.6980   -235.6380
Cash Flow from Financing
  -712.5600   -866.7240   1,578.5020   -864.1400   -873.3050
Decrease / Increase in Cash
  -96.2150   -277.7160   29.9090   -30.5420   -42.0790
Employees
  32,000   35,000   42,000   41,000   45,000