2024-11-06  9:59:59 PM Chg. +37.54 Volume Bid1:59:38 AM Ask1:59:59 AM Market Capitalization Dividend Y. P/E Ratio
289.00USD +14.93% 6.71 mill.
Turnover: 1.28 bill.
286.70Bid Size: 2 287.99Ask Size: 1 904.1 bill.USD - 61.00

Assets

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Property and Equipment
  552.2000   738.4940   1,829.2670   3,403.3340   5,982.9570
Intangible Assets
  -   13.9300   -   -   376.1450
Long-Term Investments
  0.0000   -   -   -   -
Fixed Assets
  -   1,150.9910   2,650.5940   5,300.8920   16,404.2800
Inventories
  268.5000   340.3550   953.6750   1,277.8380   2,067.4540
Accounts Receivable
  26.8000   49.1090   226.6040   168.9650   499.1420
Cash and Cash Equivalents
  201.9000   845.8890   1,905.7130   1,196.9080   3,393.2160
Current Assets
  524.8000   1,265.9390   3,198.6570   2,791.5680   6,259.7960
Total Assets
  1,114.2000   2,416.9300   5,849.2510   8,092.4600   22,664.0760

 

Liabilities

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Accounts Payable
  303.4000   303.9690   777.9460   916.1480   1,860.3410
Long-term debt
  -   0.0000   1,806.5180   2,021.0930   5,860.0490
Liabilities to Banks
  0.0000   0.0000   859.2000   916.6000   1,814
Provisions
  39.8000   108.3000   268.9000   422.8000   1,210
Liabilities
  989.5000   1,749.8100   4,937.5410   7,003.5160   17,911.1650
Share Capital
  -   .6150   .6300   .6550   .8050
Total Equity
  124.7000   667.1200   911.7100   1,088.9440   4,752.9110
Minority Interests
  0.0000   -   -   -   785.1750
Total liabilities equity
  1,114.2000   2,416.9300   5,849.2510   8,092.4600   22,664.0760

 

Income Statement

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Revenues
  413.3000   2,013.4960   3,198.3560   4,046.0250   7,000.1320
Depreciation (total)
  -   -   231.9310   422.5900   947.0990
Operating Result
  -394.3000   -61.2830   -186.6890   -716.6290   -667.3400
Interest Income
  0.0000   32.7450   -99.7600   -117.3430   -190.2800
Income Before Taxes
  -396.1000   -71.4260   -284.6360   -875.6240   -746.3480
Income Taxes
  .1000   2.5880   9.4040   13.0390   26.6980
Minority Interests Profit
  0.0000   -   -   -   -98.1320
Net Income
  -396.2000   -74.0140   -294.0400   -888.6630   -674.9140

 

Per Share

2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
Earnings per Share
  -0.2460   -0.1240   -0.4720   -1.3860   -0.9360
Dividend per Share
  0.0000   -   -   -   -

 

Cash Flow

2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -266.1000   257.9940   -57.3370   -524.4990   -123.8290
Cash Flow from Investing Activities
  -206.9000   -249.4170   -990.4440   -1,673.5510   -1,416.4300
Cash Flow from Financing
  419.6000   635.4220   2,143.1300   1,523.5230   3,743.9760
Decrease / Increase in Cash
  -53.4000   643.9990   1,059.8240   -708.8050   2,196.3080
Employees
  2,964   5,859   10,161   13,058   17,782