2024-06-19  10:59:28 PM Chg. +0.50 Volume Bid10:59:28 PM Ask10:59:28 PM Market Capitalization Dividend Y. P/E Ratio
63.00EUR +0.80% -
Turnover: -
63.00Bid Size: - 64.00Ask Size: - 2.82 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
  1,000.6140   938.9290   755.1000   805.3000   774.8000
Intangible Assets
  27.5120   23.9770   22.3000   23   21.1000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,259.3080   1,191.0560   1,081.3000   2,131.6000   2,067.7000
Inventories
  24.9970   24.2420   23.2000   27.3000   28.9000
Accounts Receivable
  44.6580   53.6590   55   52.3000   65.2000
Cash and Cash Equivalents
  9.0640   10.8720   13.4000   43.9000   23.9000
Current Assets
  154.3920   156.2840   177   224.4000   207.2000
Total Assets
  1,413.7000   1,347.3400   1,258.3000   2,356   2,274.9000

 

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
  104.2310   104.6620   97.5000   104.9000   127.7000
Long-term debt
  1,319.8290   1,499.6240   1,206.6000   1,208.5000   917.9000
Liabilities to Banks
  -   -   -   -   -
Provisions
  318.3000   320.8000   314.4000   275.7000   -
Liabilities
  1,907.3810   2,065.6490   2,036.5000   2,835.1000   2,578.2000
Share Capital
  17.6250   17.6250   17.6000   7   7
Total Equity
  -493.6810   -718.3090   -778.2000   -479.1000   -303.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,413.7000   1,347.3400   1,258.3000   2,356   2,274.9000

 

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
  3,150.8370   3,135.4170   3,217.9000   3,078.5000   3,337.8000
Depreciation (total)
  156.4090   151.3920   147.6000   162.3000   150.2000
Operating Result
  256.1780   226.1060   230.7000   62.6000   199.3000
Interest Income
  -49.5470   -58.9860   -61.6000   -59.6000   -56.2000
Income Before Taxes
  208.5080   170.2220   171.8000   4.9000   145.2000
Income Taxes
  57.6850   44.3400   16.9000   -19.5000   13.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  150.8230   125.8820   154.9000   24.4000   131.6000

 

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
  2.9800   2.7500   4.0400   0.6400   2.8900
Dividend per Share
  1.3600   1.5200   1.5200   1.1400   0.0000

 

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
  312.8860   284.4510   212.7000   245   369.7000
Cash Flow from Investing Activities
  -99.4160   -77.7940   321.3000   -194   -90.9000
Cash Flow from Financing
  -235.8520   -204.8490   -531.5000   -20.5000   -298.8000
Decrease / Increase in Cash
  -22.3820   1.8080   2.5000   30.5000   -20
Employees
  57,906   58,478   56,147   62,200   -