2024-04-19  10:00:00 PM Chg. -2.8800 Volume Bid12:34:46 AM Ask12:34:46 AM Market Capitalization Dividend Y. P/E Ratio
147.0500USD -1.92% 86.92 mill.
Turnover: 9.7 bill.
146.7000Bid Size: 300 146.7400Ask Size: 100 460.78 bill.USD - 31.09

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  738.4940   1,829.2670   3,403.3340   5,982.9570   10,027.5220
Intangible Assets
  13.9300   -   -   376.1450   361.5020
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  1,150.9910   2,650.5940   5,300.8920   16,404.2800   22,084.8520
Inventories
  340.3550   953.6750   1,277.8380   2,067.4540   2,263.5370
Accounts Receivable
  49.1090   226.6040   168.9650   499.1420   515.3810
Cash and Cash Equivalents
  845.8890   1,905.7130   1,196.9080   3,393.2160   3,367.9140
Current Assets
  1,265.9390   3,198.6570   2,791.5680   6,259.7960   6,570.5200
Total Assets
  2,416.9300   5,849.2510   8,092.4600   22,664.0760   28,655.3720

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  303.9690   777.9460   916.1480   1,860.3410   2,390.2500
Long-term debt
  0.0000   1,806.5180   2,021.0930   5,860.0490   9,415.7000
Liabilities to Banks
  0.0000   859.2000   916.6000   1,814   1,750.4000
Provisions
  108.3000   268.9000   422.8000   1,210   1,731.4000
Liabilities
  1,749.8100   4,937.5410   7,003.5160   17,911.1650   24,418.1300
Share Capital
  .6150   .6300   .6550   .8050   .8450
Total Equity
  667.1200   911.7100   1,088.9440   4,752.9110   4,237.2420
Minority Interests
  -   -   -   785.1750   997.3460
Total liabilities equity
  2,416.9300   5,849.2510   8,092.4600   22,664.0760   28,655.3720

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  2,013.4960   3,198.3560   4,046.0250   7,000.1320   11,758.7510
Depreciation (total)
  -   231.9310   422.5900   947.0990   1,636.0030
Operating Result
  -61.2830   -186.6890   -716.6290   -667.3400   -1,632.0860
Interest Income
  32.7450   -99.7600   -117.3430   -190.2800   -451.5730
Income Before Taxes
  -71.4260   -284.6360   -875.6240   -746.3480   -2,209.0320
Income Taxes
  2.5880   9.4040   13.0390   26.6980   31.5460
Minority Interests Profit
  -   -   -   -98.1320   -279.1780
Net Income
  -74.0140   -294.0400   -888.6630   -674.9140   -1,961.4000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  -0.1240   -0.4720   -1.3860   -0.9360   -2.3660
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  257.9940   -57.3370   -524.4990   -123.8290   -60.6540
Cash Flow from Investing Activities
  -249.4170   -990.4440   -1,673.5510   -1,416.4300   -4,418.9670
Cash Flow from Financing
  635.4220   2,143.1300   1,523.5230   3,743.9760   4,414.8640
Decrease / Increase in Cash
  643.9990   1,059.8240   -708.8050   2,196.3080   -25.3020
Employees
  5,859   10,161   13,058   17,782   37,543