2024-04-25  10:10:00 PM Chg. +0.06 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
3.47USD +1.76% 679,043
Turnover: 1.83 mill.
3.38Bid Size: 100 3.49Ask Size: 100 102.41 mill.USD 8.65% -

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
  849.1470   717.2160   735.8260   691.1110   563.1850
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,125.3320   2,451.4680   2,516.2850   2,405.6170   2,239.2860
Inventories
  921.2660   940.2940   1,237.7970   1,147.9490   953.3020
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  52.7210   559.5560   53.7220   44.7300   46.4110
Current Assets
  1,063.9490   1,585.7890   1,410.9680   1,285.3140   1,086.0230
Total Assets
  3,189.2810   4,037.2570   3,927.2530   3,690.9310   3,325.3090

 

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
  378.2410   398.4330   587.4960   421.6800   320.6820
Long-term debt
  279.4640   35.7640   3.5000   301.4000   406.2710
Liabilities to Banks
  -   -   -   -   -
Provisions
  40.1000   40   78.3000   59   -
Liabilities
  2,343.8170   2,759.5260   2,919.8900   2,927.0240   3,040.8140
Share Capital
  1.1750   1.1750   1.1750   1.1750   1.1750
Total Equity
  845.4640   1,277.7310   1,007.3630   763.9070   284.4950
Minority Interests
  -   -   -   -   -
Total liabilities equity
  3,189.2810   4,037.2570   3,927.2530   3,690.9310   3,325.3090

 

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
  5,323.1800   6,199.1860   6,150.6030   5,468.3290   4,722.0990
Depreciation (total)
  135.6860   138.8480   143.7130   156.4270   147.1770
Operating Result
  334.8260   856.5480   239.7530   -261.5000   -387.3570
Interest Income
  -16.8270   -11.0310   -9.2810   -20.2800   -44.7580
Income Before Taxes
  317.5480   844.6060   231.8110   -280.4170   -432.1080
Income Taxes
  75.0840   215.4150   54.0330   -69.7090   49.7680
Minority Interests Profit
  -   -   -   -   -
Net Income
  242.4640   629.1910   177.7780   -210.7080   -481.8760

 

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
  6.1800   16.4600   5.4300   -7.3000   -16.5300
Dividend per Share
  1.2000   1.2000   1.2000   1.2000   0.3000

 

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
  338.9700   399.3490   193.7620   -144.2860   -251.9600
Cash Flow from Investing Activities
  -74.4800   452.9870   -159.6860   -108.9400   279.5110
Cash Flow from Financing
  -257.8030   -345.5010   -539.9100   244.2340   -25.8700
Decrease / Increase in Cash
  6.6870   506.8350   -505.8340   -8.9920   1.6810
Employees
  35,600   34,000   37,000   36,200   -