11/6/2024  9:15:36 PM Chg. -0.7150 Volume Bid11/6/2024 Ask11/6/2024 Market Capitalization Dividend Y. P/E Ratio
68.2850USD -1.04% 3.12 mill.
Turnover: 149.53 mill.
68.2700Bid Size: 400 68.3000Ask Size: 900 26.76 bill.USD - 48.94

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  183.1000   321.3000   515.3000   801.8000   1,055.6000
Intangible Assets
  -   -   -   -   173.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  216.5000   425.6000   865.7000   1,179.2000   1,722.9000
Inventories
  70.7000   119.8000   234.7000   357.3000   306.7000
Accounts Receivable
  226.7000   286.3000   428.5000   514.3000   713.3000
Cash and Cash Equivalents
  1,137   446.2000   817.6000   1,052.6000   642.3000
Current Assets
  1,699.5000   1,969.4000   3,424.8000   3,684.4000   3,668.8000
Total Assets
  1,916   2,395   4,290.5000   4,863.6000   5,391.7000

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  1,010.3000   1,059.7000   1,667.2000   1,702.7000   1,197.7000
Liabilities to Banks
  -   0.0000   0.0000   0.0000   -
Provisions
  -   88.5000   114.3000   125.2000   -
Liabilities
  1,252.7000   1,512.4000   2,464   2,612.1000   3,259.9000
Share Capital
  .4000   .4000   .4000   .4000   .4000
Total Equity
  663.3000   882.6000   1,826.5000   2,251.5000   2,131.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,916   2,395   4,290.5000   4,863.6000   5,391.7000

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,031.6000   1,476   1,926.7000   2,448.5000   2,909.8000
Depreciation (total)
  -   -   -   -   7.5000
Operating Result
  -186.3000   142.3000   299.5000   265.8000   391.2000
Interest Income
  -22.7000   -60.3000   -84.7000   -100.3000   -18.6000
Income Before Taxes
  -126.5000   104.2000   225   173.9000   390.8000
Income Taxes
  .6000   3.1000   -268.6000   19.2000   49.6000
Minority Interests Profit
  -   -   -   -   -
Net Income
  -127.1000   101.1000   493.6000   154.7000   341.2000

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  -0.3600   0.2775   1.3075   0.4000   0.8800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  123.2000   314.5000   475.6000   442.5000   669.5000
Cash Flow from Investing Activities
  -139.8000   -1,015.2000   -1,018   -216.1000   -521.5000
Cash Flow from Financing
  710.4000   10.7000   912.1000   10.4000   -552.5000
Decrease / Increase in Cash
  695.6000   -690.7000   371.8000   235.4000   -410.3000
Employees
  -   3,900   5,500   6,300   -