06/11/2024  19:48:24 Chg. -15.13 Volume Bid19:48:25 Ask19:48:25 Market Capitalization Dividend Y. P/E Ratio
74.82USD -16.82% 346,017
Turnover: 25.77 mill.
74.74Bid Size: 100 74.82Ask Size: 100 10.04 bill.USD - 23.09

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
  28.9360   42.9850   82.1670   111.3670   168.2440
Intangible Assets
  30.5790   28.8080   97.7580   99.5410   68.5360
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  213.5660   267.0380   616.7950   -   939.4940
Inventories
  32.0560   41.7640   74.4000   149.7080   213.5950
Accounts Receivable
  145.4130   182.1650   333.6260   440.8960   445.9590
Cash and Cash Equivalents
  251.4090   679.3790   119.3160   473.2440   288.7480
Current Assets
  499.6570   933.0640   1,462.4610   2,264.2710   2,443.5180
Total Assets
  713.2230   1,200.1020   2,079.2560   3,084.2800   3,383.0120

 

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
  57.4740   72.6090   113.7670   125.0850   116.1640
Long-term debt
  102.6590   4.8980   951.5940   1,199.4650   1,293.7380
Liabilities to Banks
  29.9000   360.7000   140.1000   -   -
Provisions
  47.1000   76.5000   157.9000   -   -
Liabilities
  441.0110   716.1090   1,649.0880   2,258.7070   2,399.3880
Share Capital
  .0010   .0010   .0010   .0010   .0010
Total Equity
  272.2120   483.9930   430.1680   825.5730   983.6240
Minority Interests
  -   -   -   -   -
Total liabilities equity
  713.2230   1,200.1020   2,079.2560   3,084.2800   3,383.0120

 

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
  624.3330   774.4250   1,382.0490   2,330.8530   2,290.7860
Depreciation (total)
  -   -   -   -   -
Operating Result
  102.7290   186.4390   215.8320   448.2610   445.7410
Interest Income
  -9.6910   -21.0010   -45.1520   -9.4380   -8.8390
Income Before Taxes
  90.1140   119.4100   120.9280   452.0480   513.1390
Income Taxes
  71.0340   14.5850   24.5210   -54.6860   -74.2030
Minority Interests Profit
  -   -   -   -   -
Net Income
  161.1480   133.9950   145.4490   397.3620   438.9360

 

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
  1.3800   1.0700   1.0900   2.9400   3.2200
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
  139.0670   216.3340   352.0280   744.8170   696.7800
Cash Flow from Investing Activities
  -14.7880   -25.5680   -1,219.5470   -371.9060   -366.3550
Cash Flow from Financing
  65.8500   191.6780   309.4110   -17.1260   -516.7740
Decrease / Increase in Cash
  189.8720   383.2700   -560.0630   353.9280   -184.4960
Employees
  577   850   2,260   2,821   -