5/22/2025  9:59:55 PM Chg. +0.06 Volume Bid5/22/2025 Ask5/22/2025 Market Capitalization Dividend Y. P/E Ratio
11.11USD +0.54% 106,691
Turnover: 1.21 mill.
11.09Bid Size: 100 11.11Ask Size: 100 575.4 mill.USD 31.08% 9.65

Assets

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Property and Equipment
  216.1960   228.7650   240.3550   246.6480   240.1140
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,233.3440   1,271.5340   1,213.7430   1,364.5480   1,517.3080
Inventories
  389.1440   462.2950   510.8990   466.2970   562.6490
Accounts Receivable
  314.1470   328.8560   341.9390   314.7690   391.1610
Cash and Cash Equivalents
  469.1100   415.5650   275.7650   360.2850   187.6960
Current Assets
  1,232.5240   1,284.0940   1,211.7050   1,225.4730   1,249.3700
Total Assets
  2,465.8680   2,555.6280   2,425.4480   2,590.0210   2,766.6780

 

Liabilities

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Accounts Payable
  300.4270   325.7970   289.4420   272.8300   318.7120
Long-term debt
  68.5540   60.9700   95.9210   28.2100   150.6680
Liabilities to Banks
  38.7000   43.4000   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  1,900.2880   1,901.9850   1,852.6970   1,855.2270   2,216.2710
Share Capital
  .6420   .6270   .5460   .5300   .5170
Total Equity
  565.5800   653.6430   572.7510   734.7940   550.4070
Minority Interests
  21.9170   30.9850   38.6380   49.8540   45.4000
Total liabilities equity
  2,465.8680   2,555.6280   2,425.4480   2,590.0210   2,766.6780

 

Income Statement

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Revenues
  1,876.5290   2,591.6310   2,687.3500   2,776.5300   2,995.2730
Depreciation (total)
  63.5010   56.7990   61.4670   61.3490   68.1940
Operating Result
  -60.4970   305.0370   248.1730   263.2770   173.8130
Interest Income
  -20.6320   -21.1370   -10.3050   -9.7160   -
Income Before Taxes
  -87.0790   253.7290   198.0460   236.1350   80.4730
Income Taxes
  -6.3380   73.6800   36.5020   25.4180   9.6950
Minority Interests Profit
  .4880   8.6860   11.9340   12.5180   10.3550
Net Income
  -81.2290   171.3630   149.6100   198.1990   60.4230

 

Per Share

2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
2024
US GAAP
in USD
2025
US GAAP
in USD
Earnings per Share
  -1.2700   2.6500   2.6200   3.6700   1.1500
Dividend per Share
  0.2250   0.5625   0.9000   1.1250   3.4500

 

Cash Flow

2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
2024
US GAAP
in mill. USD
2025
US GAAP
in mill. USD
Cash Flow from Operating Activities
  209.0500   131.6420   169.1880   330.3810   121.6770
Cash Flow from Investing Activities
  -22.1610   -62.2770   -89.8680   -75.1450   -113.1550
Cash Flow from Financing
  -9.9070   -97.0440   -217.1900   -168.8370   -165.5050
Decrease / Increase in Cash
  184.5170   -53.7800   -139.8000   84.5200   -171.7930
Employees
  11,000   -   -   -   -