14/02/2025  08:13:35 Chg. +0.130 Volume Bid16:11:16 Ask16:11:16 Market Capitalization Dividend Y. P/E Ratio
59.860EUR +0.22% -
Turnover: -
60.160Bid Size: 400 60.500Ask Size: 3,500 8.05 bill.EUR - -

Assets

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Property and Equipment
  42.9850   82.1670   111.3670   168.2440   147.5140
Intangible Assets
  28.8080   97.7580   99.5410   68.5360   42.3980
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  267.0380   616.7950   -   939.4940   922.5920
Inventories
  41.7640   74.4000   149.7080   213.5950   165.0040
Accounts Receivable
  182.1650   333.6260   440.8960   445.9590   223.7490
Cash and Cash Equivalents
  679.3790   119.3160   473.2440   288.7480   369.1100
Current Assets
  933.0640   1,462.4610   2,264.2710   2,443.5180   2,327.0840
Total Assets
  1,200.1020   2,079.2560   3,084.2800   3,383.0120   3,249.6760

 

Liabilities

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Accounts Payable
  72.6090   113.7670   125.0850   116.1640   90.0320
Long-term debt
  4.8980   951.5940   1,199.4650   1,293.7380   1,201.0890
Liabilities to Banks
  360.7000   140.1000   -   -   -
Provisions
  76.5000   157.9000   -   -   -
Liabilities
  716.1090   1,649.0880   2,258.7070   2,399.3880   2,416.6600
Share Capital
  .0010   .0010   .0010   .0010   .0010
Total Equity
  483.9930   430.1680   825.5730   983.6240   833.0160
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,200.1020   2,079.2560   3,084.2800   3,383.0120   3,249.6760

 

Income Statement

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Revenues
  774.4250   1,382.0490   2,330.8530   2,290.7860   1,330.3830
Depreciation (total)
  -   -   -   -   -
Operating Result
  186.4390   215.8320   448.2610   445.7410   77.2920
Interest Income
  -21.0010   -45.1520   -9.4380   -8.8390   -
Income Before Taxes
  119.4100   120.9280   452.0480   513.1390   120.1590
Income Taxes
  14.5850   24.5210   -54.6860   -74.2030   -17.5010
Minority Interests Profit
  -   -   -   -   -
Net Income
  133.9950   145.4490   397.3620   438.9360   102.6580

 

Per Share

2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
Earnings per Share
  1.0700   1.0900   2.9400   3.2200   0.7600
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
Cash Flow from Operating Activities
  216.3340   352.0280   744.8170   696.7800   513.6930
Cash Flow from Investing Activities
  -25.5680   -1,219.5470   -371.9060   -366.3550   128.2670
Cash Flow from Financing
  191.6780   309.4110   -17.1260   -516.7740   -460.2690
Decrease / Increase in Cash
  383.2700   -560.0630   353.9280   -184.4960   175.3680
Employees
  850   2,260   2,821   -   -