2024-04-16  8:00:08 AM Chg. -1.42 Volume Bid8:19:35 AM Ask8:19:35 AM Market Capitalization Dividend Y. P/E Ratio
93.84EUR -1.49% 0
Turnover: 0.00
93.86Bid Size: 59 94.79Ask Size: 58 15.12 bill.EUR - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  1,205.6000   1,249.5000   1,501.6000   1,604.8000   1,390.1000
Intangible Assets
  107.9000   53.5000   1,698.6000   1,444.7000   1,222.1000
Long-Term Investments
  27.6000   5.2000   7.1000   .5000   4.1000
Fixed Assets
  2,605   2,789.1000   5,725.3000   5,643.9000   5,247.2000
Inventories
  609.7000   806   885   1,212.1000   1,119.7000
Accounts Receivable
  465.3000   393.6000   756.2000   1,094   864.3000
Cash and Cash Equivalents
  851.3000   566.7000   882.9000   566   718.8000
Current Assets
  2,234.6000   2,317.6000   2,865.4000   3,229.9000   3,179.5000
Total Assets
  4,839.6000   5,106.7000   8,590.7000   8,873.8000   8,426.7000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  190.5000   226.9000   236   274.2000   159.2000
Long-term debt
  -   -   2,235.6000   1,689.9000   992.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  717.3000   942.5000   3,293.6000   3,404.8000   2,344
Share Capital
  42.5000   41.4000   41.3000   40   39.9000
Total Equity
  4,122.3000   4,164.2000   5,297.1000   5,469   6,082.7000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  4,839.6000   5,106.7000   8,590.7000   8,873.8000   8,426.7000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  3,376.8000   3,355.7000   5,109.1000   5,485.5000   4,772.4000
Depreciation (total)
  371.6000   364.3000   436.7000   690.1000   613.7000
Operating Result
  952   891.8000   1,612.7000   1,527   1,125
Interest Income
  -   -   -13.4000   -47.9000   -64.4000
Income Before Taxes
  961   891.7000   1,598.7000   1,476.6000   1,078.8000
Income Taxes
  107.4000   76.9000   100.4000   201.4000   96
Minority Interests Profit
  -   -   -   -   -
Net Income
  853.6000   814.8000   1,498.3000   1,275.2000   982.8000

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  4.9200   4.8400   9.0700   7.8500   6.1700
Dividend per Share
  1.5800   1.8200   2.0600   2.3000   2.5400

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,367.4000   1,204.5000   1,772   1,424.6000   1,856.4000
Cash Flow from Investing Activities
  -336.9000   -581.4000   -3,133.2000   -378.9000   -224.4000
Cash Flow from Financing
  -912.5000   -907.7000   1,677.4000   -1,362.6000   -1,479.2000
Decrease / Increase in Cash
  118   -284.6000   316.2000   -316.9000   152.8000
Employees
  9,000   10,000   11,000   -   -