2024-05-01  9:59:57 PM Chg. -8.36 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
127.60USD -6.15% 176,150
Turnover: 23.06 mill.
-Bid Size: - -Ask Size: - 7.69 bill.USD - 38.56

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
  316.9760   343.9360   440.8520   467.6040   598.5770
Intangible Assets
  8.2590   9.9320   66.4360   41.7190   27.1270
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,469.8400   1,565.6900   3,029.3160   2,987.1140   3,095.6200
Inventories
  522.0240   603.3170   1,089.7050   1,405.3840   1,167.4840
Accounts Receivable
  319.5380   374.9060   546.4660   522.4580   537.3160
Cash and Cash Equivalents
  322.8830   655.1280   147.3390   132.7230   200.9940
Current Assets
  1,195.8290   1,669.7330   1,848.4640   2,182.3480   1,997.6920
Total Assets
  2,665.6690   3,235.4230   4,877.7800   5,169.4620   5,093.3120

 

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
  261.9770   330.2470   674.2080   446.0500   340.7190
Long-term debt
  837.7670   841.7640   902.0910   1,369.0850   1,447.5530
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,632.8180   1,845.2190   2,663.6930   2,910.2070   2,750.2420
Share Capital
  .7170   .7210   .7250   .7280   .7330
Total Equity
  1,032.8510   1,390.2040   2,214.0870   2,259.2550   2,343.0700
Minority Interests
  .4690   -.0890   .3130   1.8740   2.8180
Total liabilities equity
  2,665.6690   3,235.4230   4,877.7800   5,169.4620   5,093.3120

 

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
  2,204.3360   2,485.2000   3,737.1840   4,564.7370   4,022.6670
Depreciation (total)
  60.9090   68.7730   92.0410   156.1410   166.6020
Operating Result
  372.1630   479.1060   721.1360   566.3300   386.1990
Interest Income
  -41.5440   -32.9910   -32.9530   -54.8260   -97.6270
Income Before Taxes
  319.6070   446.1910   691.5260   508.4660   290.3000
Income Taxes
  67.2990   98.9730   134.9570   99.5960   73.1800
Minority Interests Profit
  .3010   -3.3580   6.0750   9.3680   2.5140
Net Income
  252.0070   350.5760   550.4940   399.5020   214.6060

 

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
  4.0900   5.6100   8.5100   5.5500   3.3100
Dividend per Share
  -   -   -   -   -

 

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
  308.8870   486.5330   411.1560   58.5160   521.6700
Cash Flow from Investing Activities
  -170.0780   -124.0950   -817.2870   -134.2320   -178.0630
Cash Flow from Financing
  -41.9180   -30.4280   -102.9700   64.0430   -277.1370
Decrease / Increase in Cash
  98.4010   332.2450   -507.7890   -14.6160   68.2710
Employees
  -   -   -   -   -