20/12/2024  08:08:18 Chg. +0.55 Volume Bid20:59:51 Ask20:59:51 Market Capitalization Dividend Y. P/E Ratio
72.49EUR +0.76% 0
Turnover: 0.00
76.74Bid Size: 530 76.92Ask Size: 520 29.98 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
  145.6000   183.1000   321.3000   515.3000   801.8000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  159.4000   216.5000   425.6000   865.7000   1,179.2000
Inventories
  45.2000   70.7000   119.8000   234.7000   357.3000
Accounts Receivable
  134.3000   226.7000   286.3000   428.5000   514.3000
Cash and Cash Equivalents
  441.5000   1,137   446.2000   817.6000   1,052.6000
Current Assets
  744.7000   1,699.5000   1,969.4000   3,424.8000   3,684.4000
Total Assets
  904.1000   1,916   2,395   4,290.5000   4,863.6000

 

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
  -   -   -   -   -
Long-term debt
  327.6000   1,010.3000   1,059.7000   1,667.2000   1,702.7000
Liabilities to Banks
  -   -   0.0000   0.0000   0.0000
Provisions
  -   -   88.5000   114.3000   125.2000
Liabilities
  484.7000   1,252.7000   1,512.4000   2,464   2,612.1000
Share Capital
  .4000   .4000   .4000   .4000   .4000
Total Equity
  419.4000   663.3000   882.6000   1,826.5000   2,251.5000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  904.1000   1,916   2,395   4,290.5000   4,863.6000

 

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
  718.5000   1,031.6000   1,476   1,926.7000   2,448.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  -42.5000   -186.3000   142.3000   299.5000   265.8000
Interest Income
  -9.5000   -22.7000   -60.3000   -84.7000   -100.3000
Income Before Taxes
  -48.6000   -126.5000   104.2000   225   173.9000
Income Taxes
  -1.6000   .6000   3.1000   -268.6000   19.2000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -50.2000   -127.1000   101.1000   493.6000   154.7000

 

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
  -0.1450   -0.3600   0.2775   1.3075   0.4000
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
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  92   123.2000   314.5000   475.6000   442.5000
Cash Flow from Investing Activities
  -144.4000   -139.8000   -1,015.2000   -1,018   -216.1000
Cash Flow from Financing
  399.1000   710.4000   10.7000   912.1000   10.4000
Decrease / Increase in Cash
  347   695.6000   -690.7000   371.8000   235.4000
Employees
  -   -   3,900   5,500   6,300