2024-04-18  9:59:56 PM Chg. -4.09 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
109.31USD -3.61% 97,179
Turnover: 10.76 mill.
-Bid Size: - -Ask Size: - 5.58 bill.USD 0.00% 16.74

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
  665.2900   550.5870   508.3360   551.5850   538.0330
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,284.9160   1,653.2730   1,431.7320   1,485.0820   1,436.9680
Inventories
  434.3260   404.0530   525.8640   505.6210   469.4660
Accounts Receivable
  80.2510   83.8570   69.1020   104.5060   78.3460
Cash and Cash Equivalents
  671.2670   1,104.8620   823.1390   517.6020   900.8840
Current Assets
  1,264.7490   1,661.6290   1,507.7590   1,228.0180   1,537.2650
Total Assets
  3,549.6650   3,314.9020   2,939.4910   2,713.1000   2,974.2330

 

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
  219.9190   289.3960   374.8290   258.8950   296.9760
Long-term debt
  231.9630   343.9100   303.5740   296.8520   222.1190
Liabilities to Banks
  296.8000   232   343.9000   303.6000   -
Provisions
  18.9000   10.4000   24.8000   21.8000   -
Liabilities
  2,478.4870   2,365.5900   2,102.1670   2,006.5310   1,924.2460
Share Capital
  1.0330   1.0330   1.0330   1.0330   1.0330
Total Equity
  1,071.1780   949.3120   837.3240   706.5690   1,049.9870
Minority Interests
  12.3680   12.6840   11.2340   11.7280   14.8270
Total liabilities equity
  3,549.6650   3,314.9020   2,939.4910   2,713.1000   2,974.2330

 

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
  3,623.0730   3,125.3840   3,712.7680   3,697.7510   4,280.6770
Depreciation (total)
  173.6250   166.2810   144.0350   132.2430   141.1040
Operating Result
  70.0680   -20.4690   343.0840   92.6480   484.6710
Interest Income
  -7.7370   -28.2740   34.1100   25.6320   -.3720
Income Before Taxes
  62.3310   -48.7430   308.9740   67.0160   484.2990
Income Taxes
  17.3710   60.2110   38.9080   56.6310   148.8860
Minority Interests Profit
  5.6020   5.0670   7.0560   7.5690   7.2900
Net Income
  83.1320   -108.9540   270.0660   10.3850   328.1230

 

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
  0.6100   -1.8200   4.4100   0.0600   6.5300
Dividend per Share
  0.8000   0.2000   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
  300.6850   404.9180   277.7820   -2.3430   653.4220
Cash Flow from Investing Activities
  -202.7840   -51.9100   -96.9790   -140.6750   -157.1820
Cash Flow from Financing
  -147.8730   69.7170   -446.8980   -155.3290   -111.2010
Decrease / Increase in Cash
  -53.5650   431.8930   -289.7890   -306.7990   382.1160
Employees
  42,000   44,000   34,000   31,500   -