2024-04-26  10:00:00 PM Chg. -1.8900 Volume Bid1:59:59 AM Ask1:59:59 AM Market Capitalization Dividend Y. P/E Ratio
168.2900USD -1.11% 109.82 mill.
Turnover: 14.69 bill.
168.9100Bid Size: 600 168.9800Ask Size: 100 527.33 bill.USD - 35.58

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  298.4000   552.2000   738.4940   1,829.2670   3,403.3340
Intangible Assets
  -   -   13.9300   -   -
Long-Term Investments
  0.0000   0.0000   -   -   -
Fixed Assets
  -   -   1,150.9910   2,650.5940   5,300.8920
Inventories
  50.1000   268.5000   340.3550   953.6750   1,277.8380
Accounts Receivable
  9.5000   26.8000   49.1090   226.6040   168.9650
Cash and Cash Equivalents
  255.3000   201.9000   845.8890   1,905.7130   1,196.9080
Current Assets
  372.9000   524.8000   1,265.9390   3,198.6570   2,791.5680
Total Assets
  713.4000   1,114.2000   2,416.9300   5,849.2510   8,092.4600

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  56.1000   303.4000   303.9690   777.9460   916.1480
Long-term debt
  -   -   0.0000   1,806.5180   2,021.0930
Liabilities to Banks
  0.0000   0.0000   0.0000   859.2000   916.6000
Provisions
  32.1000   39.8000   108.3000   268.9000   422.8000
Liabilities
  489.4000   989.5000   1,749.8100   4,937.5410   7,003.5160
Share Capital
  -   -   .6150   .6300   .6550
Total Equity
  224   124.7000   667.1200   911.7100   1,088.9440
Minority Interests
  0.0000   0.0000   -   -   -
Total liabilities equity
  713.4000   1,114.2000   2,416.9300   5,849.2510   8,092.4600

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  204.2000   413.3000   2,013.4960   3,198.3560   4,046.0250
Depreciation (total)
  -   -   -   231.9310   422.5900
Operating Result
  -251.5000   -394.3000   -61.2830   -186.6890   -716.6290
Interest Income
  .3000   0.0000   32.7450   -99.7600   -117.3430
Income Before Taxes
  -253.9000   -396.1000   -71.4260   -284.6360   -875.6240
Income Taxes
  .5000   .1000   2.5880   9.4040   13.0390
Minority Interests Profit
  0.0000   0.0000   -   -   -
Net Income
  -254.4000   -396.2000   -74.0140   -294.0400   -888.6630

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  -0.1690   -0.2460   -0.1240   -0.4720   -1.3860
Dividend per Share
  0.0000   0.0000   -   -   -

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  -114.4000   -266.1000   257.9940   -57.3370   -524.4990
Cash Flow from Investing Activities
  -175.9000   -206.9000   -249.4170   -990.4440   -1,673.5510
Cash Flow from Financing
  446   419.6000   635.4220   2,143.1300   1,523.5230
Decrease / Increase in Cash
  155.7000   -53.4000   643.9990   1,059.8240   -708.8050
Employees
  1,417   2,964   5,859   10,161   13,058