2024-06-04  10:00:00 PM Chg. -5.2100 Volume Bid12:53:56 AM Ask12:53:56 AM Market Capitalization Dividend Y. P/E Ratio
148.7200USD -3.38% 1.03 mill.
Turnover: 96.38 mill.
148.0900Bid Size: 100 150.2500Ask Size: 100 9.03 bill.USD - 11.52

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
  22.2110   47.4050   57.4670   108.3980   181.5290
Intangible Assets
  45.6900   47.0950   37.6360   28.8020   1,800.1670
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  88.6030   313.4200   625.8820   878.4990   3,475.8220
Inventories
  124.4910   172.0280   175.1210   213.5200   471.5510
Accounts Receivable
  97.6270   108.1990   149.8470   182.6290   295.5940
Cash and Cash Equivalents
  123.3670   108.2530   135.8020   213.1970   191.6290
Current Assets
  380.2980   425.3820   492.8410   666.5690   1,025.9750
Total Assets
  468.9010   738.8020   1,118.7230   1,545.0680   4,501.7970

 

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
  77.2310   95.7540   112.7780   162.1450   230.8210
Long-term debt
  120   205   180   771.3900   2,298.0270
Liabilities to Banks
  120   205   180   771.4000   -
Provisions
  -   -   -   -   -
Liabilities
  318.5930   606.8970   828.0900   1,530.9860   3,683.8660
Share Capital
  .1030   .1040   .1050   .1060   .1100
Total Equity
  150.3080   131.9050   290.6330   14.0820   817.9310
Minority Interests
  -   -   -   -   -
Total liabilities equity
  468.9010   738.8020   1,118.7230   1,545.0680   4,501.7970

 

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
  1,088.2050   1,230.5930   1,385.9510   2,313.4160   3,554.9850
Depreciation (total)
  29.2500   24.2130   27.6190   31.9760   39.2290
Operating Result
  62.9440   128.6490   214.1240   683.0640   850.7560
Interest Income
  .3260   -8.0350   -6.5270   -20.8720   -135.1380
Income Before Taxes
  65.1570   119.3220   206.9790   663.8490   718.5080
Income Taxes
  14.7200   -.1750   -105.8820   -61.8450   178.3490
Minority Interests Profit
  -   -   -   -   -
Net Income
  -69.2160   119.4970   312.8610   725.6940   540.1590

 

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
  -1.0100   1.7000   4.6400   11.6200   8.8200
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
  114.1620   89.9580   266.9020   567.1650   603.1420
Cash Flow from Investing Activities
  -10.1100   -36.2360   -41.7620   -55.9250   -2,151.0910
Cash Flow from Financing
  -148.8020   -68.6380   -198.0380   -429.6380   1,529.6590
Decrease / Increase in Cash
  -49.5250   -15.4850   27.2280   77.6520   -22.0400
Employees
  3,901   3,803   4,600   5,770   -