2024-04-25  9:59:50 PM Chg. +0.04 Volume Bid10:01:22 PM Ask10:01:22 PM Market Capitalization Dividend Y. P/E Ratio
8.06CAD +0.50% 7,814
Turnover: 62,208
7.90Bid Size: 1,000 8.09Ask Size: 600 2.89 bill.CAD - -

Assets

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Property and Equipment
  1,454.3000   1,531.3000   1,809.7000   1,765.4000   1,709.4000
Intangible Assets
  930.5000   922.8000   947.3000   920.1000   900.4000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  190.9000   220.6000   224.5000   283   281.1000
Accounts Receivable
  35.8000   163.2000   24.8000   23.3000   26
Cash and Cash Equivalents
  112.4000   59.9000   147.3000   138   182.3000
Current Assets
  357   470.8000   418   464.9000   519.4000
Total Assets
  2,780.6000   2,966.6000   3,230.4000   3,215.9000   3,197.1000

 

Liabilities

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  763.4000   558.6000   1,113.4000   1,086.2000   632.1000
Liabilities to Banks
  952.4000   1,154.8000   1,274.9000   1,210.1000   1,215.1000
Provisions
  125.4000   124.8000   124   122.7000   119.3000
Liabilities
  1,333.3000   1,546.4000   1,720.5000   1,726.7000   1,746.5000
Share Capital
  1,229.0610   1,229.0610   1,229.0610   1,229.0610   1,229.0610
Total Equity
  1,447.3000   1,420.2000   1,510   1,489.2000   1,450.7000
Minority Interests
  13   13.7000   14.6000   14.8000   15.3000
Total liabilities equity
  2,780.6000   2,966.6000   3,230.4000   3,215.9000   3,197.1000

 

Income Statement

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Revenues
  339.9000   338.6000   411.9000   570.6000   657.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  38.7000   34.4000   78.6000   43   -3.3000
Interest Income
  -8.8000   -7.7000   -11.2000   -28.2000   -39.2000
Income Before Taxes
  11.6000   6.4000   75.6000   -1   -24.8000
Income Taxes
  18.4000   18.7000   11.3000   3.2000   7.3000
Minority Interests Profit
  -1.4000   -1   -1.2000   -.6000   -.7000
Net Income
  -8.2000   -13.3000   63.1000   -4.8000   -32.8000

 

Per Share

2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
Earnings per Share
  -0.0207   -0.0336   0.1593   -0.0122   -0.0828
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
Cash Flow from Operating Activities
  68.9000   79.3000   98.6000   154.9000   158.3000
Cash Flow from Investing Activities
  -298.7000   -355.5000   -88.1000   -128.9000   -128
Cash Flow from Financing
  -219   225.8000   78.2000   -29.9000   15
Decrease / Increase in Cash
  -450.8000   -50.4000   88.6000   -3.9000   45.2000
Employees
  -   1,760   2,028   2,128   2,085