15/11/2024  22:00:00 Chg. -0.6200 Volume Bid01:28:44 Ask01:28:44 Market Capitalization Dividend Y. P/E Ratio
38.2200USD -1.60% 1.34 mill.
Turnover: 37.29 mill.
38.0000Bid Size: 100 38.2000Ask Size: 100 3.53 bill.USD - 12.33

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
  813.7680   796.0290   890.0320   967.4220   1,145.0850
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  58.6880   57.2920   97.0960   123.6620   223.5570
Fixed Assets
  974.0230   957.7590   2,262.2370   2,323.0130   2,505.6000
Inventories
  351.3950   370.5070   409.5340   389.6180   569.6990
Accounts Receivable
  76.9620   80.4610   88.2880   89.9520   63.7600
Cash and Cash Equivalents
  282.2200   358.2600   221.8390   395.6350   206.5750
Current Assets
  978.7570   1,202.7560   1,053.3960   1,223.3320   1,285.7470
Total Assets
  1,952.7800   2,160.5150   3,315.6330   3,546.3450   3,791.3470

 

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
  128.2460   144.4140   167.8710   237.3860   304.2460
Long-term debt
  0.0000   -   -   0.0000   0.0000
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  651.8770   671.4170   1,860.2780   2,068.9870   2,045.6070
Share Capital
  .0110   .0110   .0100   .0100   .0100
Total Equity
  1,300.9030   1,489.0980   1,455.3550   1,477.3580   1,745.7400
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,952.7800   2,160.5150   3,315.6330   3,546.3450   3,791.3470

 

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
  3,616.0140   3,950.6230   3,983.7890   3,449.7490   4,548.7630
Depreciation (total)
  128.4080   117.9860   112.2560   103.7710   105.6720
Operating Result
  259.8920   381.3130   231.9250   3.9720   408.5660
Interest Income
  4.8790   9.5300   10.6380   -.2860   1.2390
Income Before Taxes
  261.3660   385.5530   239.7200   3.5130   404.6310
Income Taxes
  153.1030   87.5500   71.6240   2.2770   94.0150
Minority Interests Profit
  -   -   -   -   -
Net Income
  108.2630   298.0030   168.0960   1.2360   310.6160

 

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
  0.9700   2.7500   1.6800   0.0100   3.1700
Dividend per Share
  -   -   -   -   -

 

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
  303.0590   446.6240   273.8930   285.8140   359.3190
Cash Flow from Investing Activities
  -121.3800   -244.4980   -186.1450   -101.9000   -487.6640
Cash Flow from Financing
  -159.2260   -118.0240   -222.0470   -10.4170   -60.2650
Decrease / Increase in Cash
  34.0800   76.0400   -136.4210   173.7960   -189.0600
Employees
  23,000   24,000   24,000   19,000   23,000