2024-04-18  10:15:00 PM Chg. -5.5200 Volume Bid1:59:59 AM Ask1:59:59 AM Market Capitalization Dividend Y. P/E Ratio
149.9300USD -3.55% 96.1 mill.
Turnover: 11.12 bill.
148.0000Bid Size: 10,000 148.0100Ask Size: 5,800 469.8 bill.USD - 31.70

Assets

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Property and Equipment
  1,829.2670   3,403.3340   5,982.9570   10,027.5220   11,330.0770
Intangible Assets
  -   -   376.1450   361.5020   282.4920
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  2,650.5940   5,300.8920   16,404.2800   22,084.8520   21,433.3060
Inventories
  953.6750   1,277.8380   2,067.4540   2,263.5370   3,113.4460
Accounts Receivable
  226.6040   168.9650   499.1420   515.3810   949.0220
Cash and Cash Equivalents
  1,905.7130   1,196.9080   3,393.2160   3,367.9140   3,685.6180
Current Assets
  3,198.6570   2,791.5680   6,259.7960   6,570.5200   8,306.3080
Total Assets
  5,849.2510   8,092.4600   22,664.0760   28,655.3720   29,739.6140

 

Liabilities

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Accounts Payable
  777.9460   916.1480   1,860.3410   2,390.2500   3,404.4510
Long-term debt
  1,806.5180   2,021.0930   5,860.0490   9,415.7000   9,403.6720
Liabilities to Banks
  859.2000   916.6000   1,814   1,750.4000   3,360.3000
Provisions
  268.9000   422.8000   1,210   1,731.4000   2,094.3000
Liabilities
  4,937.5410   7,003.5160   17,911.1650   24,418.1300   24,816.3710
Share Capital
  .6300   .6550   .8050   .8450   .8650
Total Equity
  911.7100   1,088.9440   4,752.9110   4,237.2420   4,923.2430
Minority Interests
  -   -   785.1750   997.3460   834.3970
Total liabilities equity
  5,849.2510   8,092.4600   22,664.0760   28,655.3720   29,739.6140

 

Income Statement

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Revenues
  3,198.3560   4,046.0250   7,000.1320   11,758.7510   21,461.2680
Depreciation (total)
  231.9310   422.5900   947.0990   1,636.0030   1,901.0500
Operating Result
  -186.6890   -716.6290   -667.3400   -1,632.0860   -388.0730
Interest Income
  -99.7600   -117.3430   -190.2800   -451.5730   -638.5380
Income Before Taxes
  -284.6360   -875.6240   -746.3480   -2,209.0320   -1,004.7450
Income Taxes
  9.4040   13.0390   26.6980   31.5460   57.8370
Minority Interests Profit
  -   -   -98.1320   -279.1780   -86.4910
Net Income
  -294.0400   -888.6630   -674.9140   -1,961.4000   -976.0910

 

Per Share

2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
Earnings per Share
  -0.4720   -1.3860   -0.9360   -2.3660   -1.1440
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -57.3370   -524.4990   -123.8290   -60.6540   2,097.8020
Cash Flow from Investing Activities
  -990.4440   -1,673.5510   -1,416.4300   -4,418.9670   -2,337.4280
Cash Flow from Financing
  2,143.1300   1,523.5230   3,743.9760   4,414.8640   573.7550
Decrease / Increase in Cash
  1,059.8240   -708.8050   2,196.3080   -25.3020   311.4290
Employees
  10,161   13,058   17,782   37,543   48,817