10/12/2024  12:42:17 PM Chg. -0.200 Volume Bid12:42:17 PM Ask12:42:17 PM Market Capitalization Dividend Y. P/E Ratio
49.600EUR -0.40% -
Turnover: -
49.600Bid Size: - 51.000Ask Size: - 4.43 bill.EUR - -

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  404.6000   368.5000   315.2000   441.6000   568.2000
Intangible Assets
  65.4370   28.5390   12.6510   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,776.3940   1,761.9790   1,511.8740   1,726.3470   1,838.5480
Inventories
  2,731.9880   3,236.8370   4,244.1480   5,465.0310   5,468.7300
Accounts Receivable
  2,928.3860   3,576.1300   4,301.0020   4,763.7880   4,391.1870
Cash and Cash Equivalents
  477.0380   199.6910   153.6930   288.2300   310.9410
Current Assets
  6,328.8060   7,163.4210   8,876.6260   10,750.8530   10,370.5520
Total Assets
  8,105.2000   8,925.4000   10,388.5000   12,477.2000   12,209.1000

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  1,754.0780   2,401.3570   3,431.6830   3,373.8200   3,345.5100
Long-term debt
  1,424.7910   1,191.3290   1,437.4000   2,988.0290   2,406.6290
Liabilities to Banks
  .0500   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  4,378.8020   4,841.2160   6,195.7400   7,725.5310   7,283.5960
Share Capital
  98.7930   99.6010   95.7020   91.5040   89.0460
Total Equity
  3,726.3980   4,084.1840   4,192.7600   4,751.6690   4,925.5040
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,105.2000   8,925.4000   10,388.5000   12,477.2000   12,209.1000

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  17,634.3000   19,534.7000   24,310.7000   26,536.9000   23,757.1000
Depreciation (total)
  182.2000   131.9000   102.4000   88.6000   -
Operating Result
  -4.6000   281.4000   939   1,186.8000   844.4000
Interest Income
  -122.7420   -89.4730   -100.3750   -250.8690   -282.8670
Income Before Taxes
  -128.1070   172.9290   833.3340   982.8760   632.2630
Income Taxes
  -98.5740   -20.1850   140.9550   212.0480   133.5640
Minority Interests Profit
  -   -   -   -   -
Net Income
  -31.0810   193.1140   692.3790   770.8280   498.6990

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  -0.3100   1.9500   7.0200   8.3700   5.5100
Dividend per Share
  0.8400   0.8500   1.0000   1.1600   1.2400

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  730.1820   90.9490   -219.3100   -713.7030   689.9840
Cash Flow from Investing Activities
  -135.0170   -61.1960   51.2990   -211.5510   -225.4840
Cash Flow from Financing
  -644.5500   -314.0130   156.0590   1,054.7560   -433.7990
Decrease / Increase in Cash
  -69.0670   -277.3470   -45.9980   134.5370   22.7110
Employees
  14,600   -   -   -   -