2024-05-03  10:10:00 PM Chg. -0.02 Volume Bid11:25:54 PM Ask11:25:54 PM Market Capitalization Dividend Y. P/E Ratio
3.59USD -0.55% 960,333
Turnover: 3.07 mill.
3.58Bid Size: 100 3.62Ask Size: 200 105.95 mill.USD 8.36% -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  565.9770   822.3380   849.1470   717.2160   735.8260
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  629.7530   895.3440   2,125.3320   2,451.4680   2,516.2850
Inventories
  872.7900   969.5610   921.2660   940.2940   1,237.7970
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  51.1760   46.0340   52.7210   559.5560   53.7220
Current Assets
  1,021.9730   1,128.0030   1,063.9490   1,585.7890   1,410.9680
Total Assets
  1,651.7260   2,023.3470   3,189.2810   4,037.2570   3,927.2530

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  351.2260   396.9030   378.2410   398.4330   587.4960
Long-term debt
  199.8000   374.1000   279.4640   35.7640   3.5000
Liabilities to Banks
  -   -   -   -   -
Provisions
  71.6000   46.2000   40.1000   40   78.3000
Liabilities
  982.1390   1,330.3060   2,343.8170   2,759.5260   2,919.8900
Share Capital
  1.1750   1.1750   1.1750   1.1750   1.1750
Total Equity
  669.5870   693.0410   845.4640   1,277.7310   1,007.3630
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,651.7260   2,023.3470   3,189.2810   4,037.2570   3,927.2530

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  5,270.9800   5,238.1050   5,323.1800   6,199.1860   6,150.6030
Depreciation (total)
  106.0040   114.0250   135.6860   138.8480   143.7130
Operating Result
  301.3530   218.5090   334.8260   856.5480   239.7530
Interest Income
  -6.7110   -10.3380   -16.8270   -11.0310   -9.2810
Income Before Taxes
  295.3540   207.6130   317.5480   844.6060   231.8110
Income Taxes
  105.5220   50.7190   75.0840   215.4150   54.0330
Minority Interests Profit
  -   -   -   -   -
Net Income
  189.8320   156.8940   242.4640   629.1910   177.7780

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  4.4300   3.8400   6.1800   16.4600   5.4300
Dividend per Share
  1.0000   1.2000   1.2000   1.2000   1.2000

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  250.3680   234.0600   338.9700   399.3490   193.7620
Cash Flow from Investing Activities
  -156.5080   -376.4730   -74.4800   452.9870   -159.6860
Cash Flow from Financing
  -93.8480   137.2710   -257.8030   -345.5010   -539.9100
Decrease / Increase in Cash
  .0120   -5.1420   6.6870   506.8350   -505.8340
Employees
  35,100   34,800   35,600   34,000   37,000