2024-04-17  10:00:00 PM Chg. -1.3500 Volume Bid1:56:35 AM Ask1:56:35 AM Market Capitalization Dividend Y. P/E Ratio
119.3300USD -1.12% 987,792
Turnover: 74.89 mill.
118.9800Bid Size: 100 119.9200Ask Size: 100 7.22 bill.USD - 9.24

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
  47.4050   57.4670   108.3980   181.5290   238.3150
Intangible Assets
  47.0950   37.6360   28.8020   1,800.1670   1,792.5620
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  313.4200   625.8820   878.4990   3,475.8220   3,733.1300
Inventories
  172.0280   175.1210   213.5200   471.5510   385.0540
Accounts Receivable
  108.1990   149.8470   182.6290   295.5940   305.7470
Cash and Cash Equivalents
  108.2530   135.8020   213.1970   191.6290   149.2880
Current Assets
  425.3820   492.8410   666.5690   1,025.9750   910.7040
Total Assets
  738.8020   1,118.7230   1,545.0680   4,501.7970   4,643.8340

 

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
  95.7540   112.7780   162.1450   230.8210   260.9780
Long-term debt
  205   180   771.3900   2,298.0270   1,640.9960
Liabilities to Banks
  205   180   771.4000   -   -
Provisions
  -   -   -   -   -
Liabilities
  606.8970   828.0900   1,530.9860   3,683.8660   3,189.9110
Share Capital
  .1040   .1050   .1060   .1100   .1100
Total Equity
  131.9050   290.6330   14.0820   817.9310   1,453.9230
Minority Interests
  -   -   -   -   -
Total liabilities equity
  738.8020   1,118.7230   1,545.0680   4,501.7970   4,643.8340

 

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
  1,230.5930   1,385.9510   2,313.4160   3,554.9850   3,962.3470
Depreciation (total)
  24.2130   27.6190   31.9760   39.2290   54.3040
Operating Result
  128.6490   214.1240   683.0640   850.7560   1,036.7830
Interest Income
  -8.0350   -6.5270   -20.8720   -135.1380   -158.9450
Income Before Taxes
  119.3220   206.9790   663.8490   718.5080   876.2720
Income Taxes
  -.1750   -105.8820   -61.8450   178.3490   83.7060
Minority Interests Profit
  -   -   -   -   -
Net Income
  119.4970   312.8610   725.6940   540.1590   792.5660

 

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
  1.7000   4.6400   11.6200   8.8200   12.9100
Dividend per Share
  -   -   -   -   -

 

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
  89.9580   266.9020   567.1650   603.1420   930.4440
Cash Flow from Investing Activities
  -36.2360   -41.7620   -55.9250   -2,151.0910   -115.6710
Cash Flow from Financing
  -68.6380   -198.0380   -429.6380   1,529.6590   -859.6390
Decrease / Increase in Cash
  -15.4850   27.2280   77.6520   -22.0400   -41.7880
Employees
  3,803   4,600   5,770   -   -