2024-11-07  10:10:00 PM Chg. -0.03 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
59.92USD -0.05% 2.19 mill.
Turnover: 82.94 mill.
59.25Bid Size: 100 60.57Ask Size: 100 10.88 bill.USD - -

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
  1,536.7000   1,900.8000   2,524   3,127   3,682
Intangible Assets
  930.8000   888.7000   817   1,060   980
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   7,591   8,085
Inventories
  257.2000   323.8000   563   702   777
Accounts Receivable
  693.1000   838.1000   1,012   1,051   1,002
Cash and Cash Equivalents
  345.4000   953.2000   896   449   280
Current Assets
  1,395.8000   2,293   2,918   2,916   2,692
Total Assets
  6,184   7,776.5000   9,112   10,507   10,777

 

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
  255.8000   321   385   421   424
Long-term debt
  2,882.8000   2,945.1000   3,166   4,171   4,313
Liabilities to Banks
  2,959.3000   3,018   3,241   -   -
Provisions
  412.8000   593.3000   900   871   646
Liabilities
  3,895.8000   4,271.1000   4,838   5,712   6,166
Share Capital
  1.5000   1.6000   2   2   2
Total Equity
  1,681.6000   2,898.8000   3,915   4,795   4,611
Minority Interests
  -   -   -   -   -
Total liabilities equity
  6,184   7,776.5000   9,112   10,507   10,777

 

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
  2,518   3,094.3000   3,998   4,828   4,263
Depreciation (total)
  -   -   -   -   -
Operating Result
  273.9000   394.4000   828   756   -163
Interest Income
  -110.9000   -126.1000   -110   -   186
Income Before Taxes
  160.3000   260.4000   715   605   -342
Income Taxes
  22.9000   39.7000   130   86   -86
Minority Interests Profit
  -   -   -   -16   -
Net Income
  137.4000   220.7000   585   503   -256

 

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
  0.9200   1.1600   3.1500   2.8500   -1.4200
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

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
  247.7000   440.3000   433   439   254
Cash Flow from Investing Activities
  -1,510.4000   -827.5000   -649   -1,884   -955
Cash Flow from Financing
  1,201.4000   1,001.7000   142   1,031   521
Decrease / Increase in Cash
  -3.5000   -6.7000   17   -   -169
Employees
  12,300   13,900   17,300   19,000   17,800