Overview Financials News + Filings Key Docs Charts Transactions Holdings Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-17 |
| | 8-K | 10-K | 10-K | 10-K | 10-K |
| Revenues | 1,694.5 | 1,078.4 | 541.3 | 942.2 | 403.2 |
| Revenue growth | 57.1% | 99.2% | -42.5% | | |
| Cost of goods sold | 293.5 | 152.8 | 1,516.1 | 154.7 | 27.5 |
| Gross profit | 1,401.0 | 925.5 | -974.8 | 787.4 | 375.7 |
| Gross margin | 82.7% | 85.8% | -180.1% | 83.6% | 93.2% |
| Selling, general and administrative [+] | 72.4 | 131.1 | 100.2 | 123.2 | 38.8 |
| General and administrative [+] | 72.4 | 131.1 | 100.2 | 123.2 | 38.8 |
| General and administrative expenses | 72.4 | 75.3 | 68.9 | 69.4 | 18.6 |
| Operating taxes | | 55.8 | 31.3 | 53.7 | 20.2 |
| Equity in earnings | | | -2.1 | -0.9 | 0.1 |
| Other operating expenses [+] | 254.7 | 4.1 | 567.3 | 12.7 | 17.2 |
| Exploration expenses | 11.6 | 4.1 | 567.3 | 12.7 | 0.7 |
| EBITDA [+] | | 790.3 | -1,644.4 | 650.7 | 319.8 |
| EBITDA growth | 35.9% | -148.1% | -352.7% | | |
| EBITDA margin | 63.4% | 73.3% | -303.8% | 69.1% | 79.3% |
| Depreciation | | 178.3 | 268.8 | 509.1 | 129.7 |
| EBITA | 1,073.8 | 611.9 | -1,913.3 | 141.6 | 190.1 |
| EBITA margin | 63.4% | 56.7% | -353.5% | 15.0% | 47.2% |
| Amortization of intangibles | | 9.3 | 14.5 | 14.5 | |
| EBIT [+] | 1,073.8 | 602.6 | -1,927.8 | 127.1 | 190.1 |
| EBIT growth | 78.2% | -131.3% | -1616.9% | | |
| EBIT margin | 63.4% | 55.9% | -356.1% | 13.5% | 47.2% |
| Non-recurring items | | | | 0.4 | |
| Interest expense | 23.4 | 31.0 | 28.7 | 28.4 | |
| Interest expense | 23.4 | 31.0 | 28.7 | 28.4 | |
| Other income (expense), net [+] | 6.5 | -3.0 | 8.2 | 1.5 | -8.5 |
| Gain (loss) on derivative instruments | | -3.1 | 0.6 | | -8.5 |
| Other | 6.5 | 0.1 | 3.4 | -0.2 | 0.0 |
| Pre-tax income | 1,056.9 | 568.6 | -1,948.3 | 99.8 | 181.6 |
| Income taxes | 65.7 | 8.9 | -79.3 | 14.8 | 2.7 |
| Tax rate | 6.2% | 1.6% | 4.1% | 14.8% | 1.5% |
| Minority interest | | 142.4 | -660.6 | 34.8 | |
| Net income | 0.0 | 417.3 | -1,208.4 | 50.2 | 178.9 |
| Net margin | 0.0% | 38.7% | -223.2% | 5.3% | 44.4% |
| |
| Basic EPS [+] | $0.00 | $2.39 | ($7.27) | $0.31 | |
| Growth | -100.0% | -132.9% | -2443.9% | | |
| Diluted EPS [+] | $0.00 | $2.38 | ($7.27) | $0.30 | |
| Growth | -100.0% | -132.7% | -2518.6% | | |
| |
| Shares outstanding (basic) [+] | 187.4 | 174.4 | 166.3 | 161.9 | |
| Growth | 7.5% | 4.9% | 2.7% | | |
| Shares outstanding (diluted) [+] | 187.4 | 175.4 | 166.3 | 167.0 | |
| Growth | 6.9% | 5.5% | -0.5% | | |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|