2024-04-19  9:59:57 PM Chg. +1.02 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
110.33USD +0.93% 43,441
Turnover: 4.77 mill.
-Bid Size: - -Ask Size: - 5.63 bill.USD 0.00% 16.90

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
  694.8550   665.2900   550.5870   508.3360   551.5850
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,049.6430   2,284.9160   1,653.2730   1,431.7320   1,485.0820
Inventories
  437.8790   434.3260   404.0530   525.8640   505.6210
Accounts Receivable
  73.1120   80.2510   83.8570   69.1020   104.5060
Cash and Cash Equivalents
  723.1350   671.2670   1,104.8620   823.1390   517.6020
Current Assets
  1,335.9500   1,264.7490   1,661.6290   1,507.7590   1,228.0180
Total Assets
  2,385.5930   3,549.6650   3,314.9020   2,939.4910   2,713.1000

 

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
  226.8780   219.9190   289.3960   374.8290   258.8950
Long-term debt
  250.4390   231.9630   343.9100   303.5740   296.8520
Liabilities to Banks
  300.4000   296.8000   232   343.9000   303.6000
Provisions
  10.3000   18.9000   10.4000   24.8000   21.8000
Liabilities
  1,166.9720   2,478.4870   2,365.5900   2,102.1670   2,006.5310
Share Capital
  1.0330   1.0330   1.0330   1.0330   1.0330
Total Equity
  1,218.6210   1,071.1780   949.3120   837.3240   706.5690
Minority Interests
  9.7210   12.3680   12.6840   11.2340   11.7280
Total liabilities equity
  2,385.5930   3,549.6650   3,314.9020   2,939.4910   2,713.1000

 

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
  3,590.1090   3,623.0730   3,125.3840   3,712.7680   3,697.7510
Depreciation (total)
  178.0300   173.6250   166.2810   144.0350   132.2430
Operating Result
  127.3660   70.0680   -20.4690   343.0840   92.6480
Interest Income
  -10.9990   -7.7370   -28.2740   34.1100   25.6320
Income Before Taxes
  116.3670   62.3310   -48.7430   308.9740   67.0160
Income Taxes
  37.5590   17.3710   60.2110   38.9080   56.6310
Minority Interests Profit
  4.2670   5.6020   5.0670   7.0560   7.5690
Net Income
  96.9360   83.1320   -108.9540   270.0660   10.3850

 

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
  1.1100   0.6100   -1.8200   4.4100   0.0600
Dividend per Share
  0.8000   0.8000   0.2000   0.0000   0.0000

 

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
  352.9330   300.6850   404.9180   277.7820   -2.3430
Cash Flow from Investing Activities
  -152.3930   -202.7840   -51.9100   -96.9790   -140.6750
Cash Flow from Financing
  -131.6910   -147.8730   69.7170   -446.8980   -155.3290
Decrease / Increase in Cash
  47.8740   -53.5650   431.8930   -289.7890   -306.7990
Employees
  38,000   42,000   44,000   34,000   31,500