2017

Beginning Equity Balance 1,009,897,219

Net Income 9,364,858 (213,389,678)

-21%

2017
416,846,342,932
(512,961,280,383)

-123%
 2018F 2019F 2020F 2021F 2022F
879,448,252 736,365,940 582,228,568 444,436,071 342,814,055
(143,082,313) (154,137,372) (137,792,497) -101622016.298391 -48279918.1529288

-16% -21% -24% -23% -14%

2018F 2019F 2020F 2021F 2022F

37,074,862,680 10,316,402,831 147,246,522,358 295,969,375,410 490,268,921,396
(26,758,459,849) 136,930,119,527 148,722,853,052 194,299,545,986 254,312,116,349

-72% 1327% 101% 66% 52%

 2016 2017
-368,911,279 77,974,161 9,364,858 - 213,389,678

-121% -88% -2379%

-21,027,099,106 -512,961,280,383

2340%