10/10/2024  10:10:00 PM Chg. -0.20 Volume Bid1:23:49 AM Ask1:23:49 AM Market Capitalization Dividend Y. P/E Ratio
33.76USD -0.59% 1.39 mill.
Turnover: 28.37 mill.
33.38Bid Size: 100 34.00Ask Size: 100 4.44 bill.USD 1.96% 6.81

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
  847.3820   743.7840   683.9840   689.8860   731.7240
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  6,325.3360   6,165.1680   6,500.9640   6,741.8230   6,976.8250
Inventories
  603.5710   523.4970   712.9420   950.9600   929.9510
Accounts Receivable
  259.3340   143.0820   182.1480   252.2250   267.2000
Cash and Cash Equivalents
  833.8680   3,257.2030   1,874.7450   1,433.1750   1,533.8060
Current Assets
  4,202.8230   5,845.4330   4,550.0910   4,750.6530   5,163.7290
Total Assets
  10,528.1590   12,010.6010   11,051.0550   11,492.4760   12,140.5540

 

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
  294.3800   290.9040   374.9780   378.0020   349.1620
Long-term debt
  5,124.8260   5,932.9330   4,595.6170   4,457.0520   4,990.5860
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   8.6000   9.3000   -   -
Liabilities
  8,724.1600   10,287.8160   8,497.8110   8,585.6680   8,888.2590
Share Capital
  1.8280   1.6850   1.6940   1.7040   1.7120
Total Equity
  1,803.9990   1,722.7850   2,553.2440   2,906.8080   3,252.2950
Minority Interests
  -   -   -   3.2890   -.5130
Total liabilities equity
  10,528.1590   12,010.6010   11,051.0550   11,492.4760   12,140.5540

 

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
  5,361.7890   4,054.3770   5,336.3080   4,934.5050   4,882.8920
Depreciation (total)
  -   -   -   -   -
Operating Result
  555.6080   9.6790   823.4390   909.2780   779.0840
Interest Income
  31.0780   31.1210   30.9720   31.2350   30.7870
Income Before Taxes
  557.4150   -15.7300   819.2370   931.2330   866.8760
Income Taxes
  133.7800   -17.0280   169.2130   192.0190   171.8300
Minority Interests Profit
  -   -   -   2.1940   11.5400
Net Income
  423.6350   1.2980   650.0240   741.4080   706.5860

 

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
  2.7000   0.0100   4.2300   5.0100   4.9600
Dividend per Share
  1.5000   0.4400   0.6000   0.6300   0.6600

 

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
  868.2720   1,177.8900   975.7010   548.4610   754.8870
Cash Flow from Investing Activities
  -508.1260   -66.7830   -459.4470   -773.0110   -512.3040
Cash Flow from Financing
  -712.2230   1,373.9830   -1,884.9310   -201.9670   -174.6460
Decrease / Increase in Cash
  -354.3820   2,503.8020   -1,383.9490   -446.0420   69.6340
Employees
  5,000   5,200   5,800   -   -