4/23/2025  9:29:33 PM Chg. +6.500 Volume Bid10:00:00 PM Ask10:00:00 PM Market Capitalization Dividend Y. P/E Ratio
198.420EUR +3.39% 378
Turnover: 75,066.900
198.020Bid Size: 30 198.880Ask Size: 30 52.37 bill.EUR - -

Assets

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Property and Equipment
  972.4030   1,123.0750   1,201.2540   1,234   1,239
Intangible Assets
  248.6260   391.0020   305.4650   233   361
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  3,916.3500   5,284.4400   5,378.0140   6,513   7,432
Inventories
  -   -   -   -   -
Accounts Receivable
  1,032.4840   1,242.5450   1,570.0860   1,639   1,950
Cash and Cash Equivalents
  1,384.1810   1,534.2730   1,886.3110   2,012   1,543
Current Assets
  4,802.0610   5,214.0650   8,108.2240   9,939   10,545
Total Assets
  8,718.4110   10,498.5050   13,486.2380   16,452   17,977

 

Liabilities

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Accounts Payable
  75.5960   55.4870   153.7510   78   108
Long-term debt
  691.9130   617.3540   2,975.9340   2,980   2,984
Liabilities to Banks
  1,795   1,839.8000   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  5,440.5770   5,963.4230   7,900.6700   8,370   8,943
Share Capital
  .1840   .1960   .2040   0.0000   0.0000
Total Equity
  3,277.8340   4,535.0820   5,585.5680   8,082   9,034
Minority Interests
  -   -   -   -   -
Total liabilities equity
  8,718.4110   10,498.5050   13,486.2380   16,452   17,977

 

Income Statement

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Revenues
  4,317.9960   5,138.7980   6,215.8180   7,259   8,446
Depreciation (total)
  293.6570   343.7230   364.3570   282   326
Operating Result
  -248.5990   -116.4500   -222.2000   183   415
Interest Income
  -50.0180   -11.0270   -4.6440   187   -
Income Before Taxes
  -275.1340   16.1820   -259.9500   356   638
Income Taxes
  7.2970   -13.1910   106.7990   -1,025   112
Minority Interests Profit
  -   -   -   -   -
Net Income
  -282.4310   29.3730   -366.7490   1,381   526

 

Per Share

2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
2025
US GAAP
in USD
Earnings per Share
  -1.1900   0.1200   -1.4400   5.2800   1.9800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,268.4410   1,650.7040   1,657.1950   2,149   2,461
Cash Flow from Investing Activities
  -1,241.6240   -1,607.4260   -2,505.9260   -1,751   -1,781
Cash Flow from Financing
  625.0490   110.2510   1,203.8210   -268   -1,150
Decrease / Increase in Cash
  653.2000   152.8240   354.4950   129   -470
Employees
  12,500   15,200   -   -   -