18/10/2024  16:05:22 Chg. -1.00 Volume Bid16:22:03 Ask16:22:03 Market Capitalization Dividend Y. P/E Ratio
173.94EUR -0.57% 272
Turnover: 47,405.12
173.76Bid Size: 300 174.18Ask Size: 300 26.58 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
  75.7340   108.5760   160.6330   242.3550   383.1210
Intangible Assets
  24.0240   32.1290   31.8190   25.8590   63.8350
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  251.6650   409.3280   576.0180   718.0030   1,308.3510
Inventories
  -   -   -   -   -
Accounts Receivable
  147.5840   257.1090   399.7450   582.6360   736.5290
Cash and Cash Equivalents
  141.8510   275.8980   1,013.2100   1,262.2060   1,423.0800
Current Assets
  1,581.7930   1,848.3030   2,256.6470   2,890.3140   3,396.6170
Total Assets
  1,833.4580   2,257.6310   2,832.6650   3,608.3170   4,704.9680

 

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
  5.2330   12.5470   26.1540   18.4810   23.3090
Long-term debt
  861.6150   913.5380   968.6740   1,134.1590   0.0000
Liabilities to Banks
  861.6000   913.5000   968.7000   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,348.6290   1,728.7360   2,259.3650   2,883.2050   3,430.8660
Share Capital
  .1330   .1390   .1430   .1470   .1520
Total Equity
  484.8290   528.8950   573.3000   725.1120   1,274.1020
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,833.4580   2,257.6310   2,832.6650   3,608.3170   4,704.9680

 

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
  431.2690   673.1000   1,090.9460   1,616.9520   2,167.7710
Depreciation (total)
  17.7000   29.7000   40.5000   55.8000   66.3000
Operating Result
  -113.9560   -207.8120   -327.4290   -234.6230   -121.4770
Interest Income
  1.4520   -50.5520   -51.9930   53.9210   -
Income Before Taxes
  -112.7280   -257.1780   -383.6300   -182.5640   -29.2290
Income Taxes
  2.3880   4.8510   6.6480   19.7710   28.4770
Minority Interests Profit
  -   -   -   -   -
Net Income
  -115.1160   -262.0290   -390.2780   -202.3350   -57.7060

 

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
  -0.8900   -1.9300   -2.7700   -1.4000   -0.3900
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
  79.3170   202.0400   321.9120   462.3430   779.8460
Cash Flow from Investing Activities
  -1,038.1620   -109.6680   374.0630   -259.3370   -683.1800
Cash Flow from Financing
  1,022.2120   41.6750   41.3370   45.9900   64.2080
Decrease / Increase in Cash
  63.3670   134.0470   737.3120   248.9960   160.8740
Employees
  2,020   3,153   4,975   -   -