16/07/2024  22:00:00 Chg. +17.1200 Volume Bid10:09:57 Ask10:09:57 Market Capitalization Dividend Y. P/E Ratio
1,083.4400USD +1.61% 35,848
Turnover: 10.97 mill.
433.3800Bid Size: 200 1,733.5000Ask Size: 200 9.07 bill.USD 1.94% 24.87

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
  990.5320   997.4030   1,022.7220   1,030.6880   1,183.7300
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,212.5100   2,296.6500   2,371.2130   2,368.9080   2,463.7440
Inventories
  210.0330   225.9260   225.7570   302.8510   347.5450
Accounts Receivable
  30.4930   43.0940   37.0840   33.8780   54.6310
Cash and Cash Equivalents
  13.5480   9.6140   54.7930   142.3140   197.6480
Current Assets
  797.4180   830.2760   851.2370   1,076.6620   1,245.8010
Total Assets
  3,009.9280   3,126.9260   3,222.4500   3,445.5700   3,709.5450

 

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
  152.0400   187.4760   217.5600   319.3180   351.7290
Long-term debt
  1,131.0340   1,047.3230   1,010.4490   788.4490   606.3360
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2,554.7620   2,675.8100   2,709.4600   2,733.7840   2,594.1570
Share Capital
  10.2040   10.2040   10.2040   10.2040   11.4310
Total Equity
  455.1660   451.1160   512.9900   711.7860   1,115.3880
Minority Interests
  96.9790   104.2000   0.0000   0.0000   0.0000
Total liabilities equity
  3,009.9280   3,126.9260   3,222.4500   3,445.5700   3,709.5450

 

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
  4,625.3640   4,826.5490   5,007.3570   5,562.7140   6,200.9570
Depreciation (total)
  -   -   -   -   -
Operating Result
  57.9020   180.7540   313.3780   439.1710   641.0470
Interest Income
  50.5060   45.9900   36.7350   33.4490   24.7920
Income Before Taxes
  -13.2870   34.2250   241.0400   255.1490   575.0870
Income Taxes
  1.8690   15.6650   58.9430   65.5690   144.9290
Minority Interests Profit
  4.7740   7.2000   9.6000   0.0000   0.0000
Net Income
  -19.9300   11.3750   172.4930   189.5800   430.1580

 

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
  -2.1300   1.2100   18.4000   20.2300   45.8800
Dividend per Share
  1.0000   1.0000   1.0000   1.0000   1.0000

 

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
  168.8790   290.3700   494.4610   521.7550   554.5060
Cash Flow from Investing Activities
  -143.9450   -173.6770   -200.4190   -161.9430   -324.9850
Cash Flow from Financing
  -28.2880   -120.6270   -248.8630   -272.2910   -174.1870
Decrease / Increase in Cash
  -3.3540   -3.9340   45.1790   87.5210   55.3340
Employees
  -   -   -   -   -