2023-06-29  9:56:50 PM Chg. - Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
215.37USD - 50
Turnover: 10,768.50
-Bid Size: - -Ask Size: - 29.72 bill.USD - 144.64

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
2022
US GAAP
in mill. USD
Property and Equipment
  367.7280   524.8900   582.7900   1,214.7720   1,363.1950
Intangible Assets
  133.9570   125.0690   139.3240   758.3680   635.4040
Long-Term Investments
  11.7270   69.2150   76.2080   73.7670   -
Fixed Assets
  775.0010   999.8240   1,140.8620   3,445.7450   3,539.6540
Inventories
  203.6950   248.2680   296.2820   619.8100   902.5590
Accounts Receivable
  193.3790   215.0320   269.6420   598.1240   700.3310
Cash and Cash Equivalents
  271.8880   247.0380   204.8720   493.0460   1,363.1950
Current Assets
  702.2960   761.8370   812.9110   1,788.9690   4,305.1920
Total Assets
  1,477.2970   1,761.6610   1,953.7730   5,234.7140   7,844.8460

 

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
2022
US GAAP
in mill. USD
Accounts Payable
  65.5400   89.7740   104.4620   268.7730   434.9170
Long-term debt
  322.0220   419.0130   443.1630   2,186.0920   1,897.2140
Liabilities to Banks
  -   -   -   -   -
Provisions
  15.3000   27.2000   23.9000   45.6000   -
Liabilities
  576.7340   737.3500   820.5640   3,157.9110   4,228.3710
Share Capital
  -   -   -   -   -
Total Equity
  900.5630   1,024.3110   1,133.2090   2,076.8030   3,616.4750
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,477.2970   1,761.6610   1,953.7730   5,234.7140   7,844.8460

 

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
2022
US GAAP
in mill. USD
Revenues
  972.0460   1,158.7940   1,362.4960   2,380.0710   3,316.6160
Depreciation (total)
  63.6370   80.7700   92.3650   220.8900   287.1320
Operating Result
  -   -   -   -   -
Interest Income
  -6.8090   -18.3520   -22.4170   -89.4090   -121.2540
Income Before Taxes
  118.7880   122.1940   128.8130   -63.9280   281.8070
Income Taxes
  23.5140   34.1920   21.2960   3.1010   47.0480
Minority Interests Profit
  -   -   -   -   -
Net Income
  95.2740   88.0020   107.5170   -67.0290   166.5340

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  1.5200   1.4100   1.6900   -0.7900   1.5700
Dividend per Share
  -   -   -   -   -

 

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
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  118.6160   161.0140   178.4750   297.2920   413.3320
Cash Flow from Investing Activities
  -177.2410   -284.9500   -223.9760   -1,179.2900   -320.0820
Cash Flow from Financing
  111.5720   96.9690   4.8770   1,173.6250   862.9530
Decrease / Increase in Cash
  53.4430   -24.8500   -42.1660   288.1740   990.4790
Employees
  10,349   11,443   12,487   22,969   -