Income Statement
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
248.571M |
611.532M |
551.253M |
178.755M |
483.93M |
Minority
Interest
|
-36.394M |
-17.287M |
135.559M |
134.059M |
78.968M |
Net
Income
|
271.897M |
421.209M |
374.124M |
203.997M |
349.846M |
Selling
General
Administrative
|
98.369M |
104.956M |
93.407M |
96.436M |
83.339M |
Gross
Profit
|
536.02M |
936.925M |
879.367M |
461.709M |
780.728M |
Reconciled
Depreciation
|
501.769M |
529.39M |
515.909M |
490.678M |
411.764M |
Ebit
|
283.593M |
666.733M |
649.683M |
171.73M |
507.304M |
Ebitda
|
821.747M |
1197.226M |
1073.993M |
673.143M |
919.068M |
Depreciation
And
Amortization
|
538.154M |
530.493M |
424.31M |
501.413M |
411.764M |
Operating
Income
|
283.593M |
666.733M |
649.683M |
171.73M |
506.696M |
Other
Operating
Expenses
|
2136.369M |
2040.269M |
1780.376M |
1942.342M |
1605.078M |
Interest
Expense
|
78.877M |
60.914M |
79.831M |
53.714M |
46.302M |
Tax
Provision
|
-59.72M |
173.036M |
175.674M |
-27.059M |
133.964M |
Interest
Income
|
25.463M |
8.804M |
12.248M |
24.176M |
20.372M |
Net
Interest
Income
|
-55.161M |
-52.876M |
-129.071M |
-46.494M |
-29.364M |
Income
Tax
Expense
|
-59.72M |
173.036M |
175.674M |
-27.059M |
133.964M |
Total
Revenue
|
2432.99M |
2703.095M |
2430.055M |
2119.641M |
2103.785M |
Total
Operating
Expenses
|
239.399M |
274.099M |
229.688M |
284.41M |
282.021M |
Cost
Of
Revenue
|
1896.97M |
1766.17M |
1550.688M |
1657.932M |
1323.057M |
Total
Other
Income
Expense
Net
|
-35.022M |
-55.201M |
-98.43M |
7.025M |
-22.766M |
Net
Income
From
Continuing
Ops
|
308.291M |
438.496M |
375.579M |
205.814M |
349.966M |
Net
Income
Applicable
To
Common
Shares
|
271.897M |
421.209M |
374.124M |
203.997M |
349.846M |
Balance Sheet
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
5914.28M |
5767.467M |
5672.062M |
4831.15M |
4756.137M |
Intangible
Assets
|
- |
- |
- |
- |
0M |
Other
Current
Assets
|
475.377M |
456.954M |
578.867M |
538.291M |
498.629M |
Total
Liab
|
1997.343M |
1964.795M |
2057.458M |
1552.431M |
1627.884M |
Total
Stockholder
Equity
|
3685.731M |
3618.124M |
3479.045M |
3144.66M |
3049.285M |
Other
Current
Liab
|
215.436M |
226.111M |
183.52M |
68.319M |
68.863M |
Common
Stock
|
368.546M |
368.546M |
368.546M |
368.546M |
368.546M |
Capital
Stock
|
368.546M |
368.546M |
368.546M |
368.546M |
368.546M |
Retained
Earnings
|
2612.469M |
2543.087M |
2363.275M |
2093.666M |
2033.86M |
Good
Will
|
- |
- |
- |
- |
0M |
Other
Assets
|
952.722M |
715.447M |
750.422M |
747.722M |
681.996M |
Cash
|
969.06M |
1235.282M |
1070.415M |
336.576M |
560.785M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
687.93M |
468.897M |
339.831M |
180.076M |
160.597M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
309.588M |
41.008M |
163.425M |
477.207M |
239.342M |
Short
Term
Debt
|
332.197M |
112.599M |
69.473M |
4.535M |
0M |
Short
Long
Term
Debt
|
326.988M |
107.918M |
64.425M |
- |
0M |
Short
Long
Term
Debt
Total
|
1278.648M |
1276.29M |
1233.84M |
813.783M |
800.127M |
Other
Stockholder
Equity
|
704.716M |
706.491M |
747.224M |
682.448M |
646.879M |
Property
Plant
Equipment
|
2862.564M |
2799.075M |
2708.195M |
2813.417M |
2693.104M |
Total
Current
Assets
|
1940.181M |
2088.42M |
2000.869M |
1146.987M |
1302.818M |
Long
Term
Investments
|
- |
- |
- |
123.024M |
78.219M |
Short
Term
Investments
|
- |
- |
- |
- |
0M |
Net
Receivables
|
275.844M |
401.424M |
512.927M |
494.766M |
462.028M |
Long
Term
Debt
|
936.531M |
1157.545M |
1156.67M |
801.239M |
800.127M |
Inventory
|
495.744M |
396.184M |
351.587M |
272.12M |
243.404M |
Accounts
Payable
|
140.297M |
130.187M |
86.838M |
107.222M |
91.734M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
0M |
Non
Currrent
Assets
Other
|
767.847M |
812.672M |
842.322M |
759.976M |
671.332M |
Non
Current
Assets
Total
|
3974.099M |
3679.047M |
3671.193M |
3684.163M |
3453.319M |
Capital
Lease
Obligations
|
15.129M |
10.827M |
12.745M |
12.544M |
0M |
Long
Term
Debt
Total
|
- |
- |
- |
- |
0M |
Cash Flow
(Currency in USD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-514.182M |
-501.565M |
-366.101M |
-509.476M |
20.087M |
Total
Cashflows
From
Investing
Activities
|
-514.182M |
-501.565M |
-366.101M |
-509.476M |
-591.354M |
Total
Cash
From
Financing
Activities
|
-254.108M |
-227.316M |
178.734M |
-150.673M |
-309.632M |
Net
Income
|
308.291M |
438.496M |
375.579M |
205.814M |
349.966M |
Change
In
Cash
|
-266.222M |
164.867M |
733.839M |
-224.209M |
-315.249M |
Begin
Period
Cash
Flow
|
1235.282M |
1070.415M |
336.576M |
560.785M |
876.034M |
End
Period
Cash
Flow
|
969.06M |
1235.282M |
1070.415M |
336.576M |
560.785M |
Total
Cash
From
Operating
Activities
|
502.185M |
895.141M |
917.685M |
435.909M |
588.359M |
Depreciation
|
501.769M |
529.39M |
515.909M |
490.678M |
411.764M |
Other
Cashflows
From
Investing
Activities
|
76.59M |
84.445M |
45.959M |
48.479M |
55.823M |
Dividends
Paid
|
-201.95M |
-245.561M |
-104.686M |
-142.179M |
298.068M |
Change
To
Inventory
|
-99.562M |
-44.596M |
-79.467M |
-28.717M |
-63.918M |
Sale
Purchase
Of
Stock
|
- |
- |
826.27M |
- |
0M |
Other
Cashflows
From
Financing
Activities
|
-52.293M |
-13.64M |
0.053M |
-61.75M |
-35.177M |
Capital
Expenditures
|
592.129M |
592.052M |
412.326M |
559.264M |
668.669M |
Change
In
Working
Capital
|
-66.145M |
58.003M |
-129.764M |
-56.622M |
-127.881M |
Other
Non
Cash
Items
|
-251.571M |
52.863M |
129.066M |
46.286M |
27.433M |
Free
Cash
Flow
|
-89.944M |
303.089M |
505.359M |
-123.355M |
-80.31M |