2024-04-19  9:59:56 PM Chg. +0.04 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
3.70USD +1.09% 14,073
Turnover: 51,848.79
-Bid Size: - -Ask Size: - 109.2 mill.USD 32.43% -

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
  822.3380   849.1470   717.2160   735.8260   691.1110
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  895.3440   2,125.3320   2,451.4680   2,516.2850   2,405.6170
Inventories
  969.5610   921.2660   940.2940   1,237.7970   1,147.9490
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  46.0340   52.7210   559.5560   53.7220   44.7300
Current Assets
  1,128.0030   1,063.9490   1,585.7890   1,410.9680   1,285.3140
Total Assets
  2,023.3470   3,189.2810   4,037.2570   3,927.2530   3,690.9310

 

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
  396.9030   378.2410   398.4330   587.4960   421.6800
Long-term debt
  374.1000   279.4640   35.7640   3.5000   301.4000
Liabilities to Banks
  -   -   -   -   -
Provisions
  46.2000   40.1000   40   78.3000   59
Liabilities
  1,330.3060   2,343.8170   2,759.5260   2,919.8900   2,927.0240
Share Capital
  1.1750   1.1750   1.1750   1.1750   1.1750
Total Equity
  693.0410   845.4640   1,277.7310   1,007.3630   763.9070
Minority Interests
  -   -   -   -   -
Total liabilities equity
  2,023.3470   3,189.2810   4,037.2570   3,927.2530   3,690.9310

 

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
  5,238.1050   5,323.1800   6,199.1860   6,150.6030   5,468.3290
Depreciation (total)
  114.0250   135.6860   138.8480   143.7130   156.4270
Operating Result
  218.5090   334.8260   856.5480   239.7530   -261.5000
Interest Income
  -10.3380   -16.8270   -11.0310   -9.2810   -20.2800
Income Before Taxes
  207.6130   317.5480   844.6060   231.8110   -280.4170
Income Taxes
  50.7190   75.0840   215.4150   54.0330   -69.7090
Minority Interests Profit
  -   -   -   -   -
Net Income
  156.8940   242.4640   629.1910   177.7780   -210.7080

 

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
  3.8400   6.1800   16.4600   5.4300   -7.3000
Dividend per Share
  1.2000   1.2000   1.2000   1.2000   1.2000

 

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
  234.0600   338.9700   399.3490   193.7620   -144.2860
Cash Flow from Investing Activities
  -376.4730   -74.4800   452.9870   -159.6860   -108.9400
Cash Flow from Financing
  137.2710   -257.8030   -345.5010   -539.9100   244.2340
Decrease / Increase in Cash
  -5.1420   6.6870   506.8350   -505.8340   -8.9920
Employees
  34,800   35,600   34,000   37,000   36,200