2024-05-03  9:15:57 PM Chg. -0.08 Volume Bid10:00:01 PM Ask10:00:01 PM Market Capitalization Dividend Y. P/E Ratio
7.94CAD -1.00% 2,900
Turnover: 22,871
7.91Bid Size: 1,500 8.09Ask Size: 100 2.84 bill.CAD - -

Assets

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Property and Equipment
  1,027.4000   1,274.3000   1,454.3000   1,531.3000   1,809.7000
Intangible Assets
  943.6000   937.8000   930.5000   922.8000   947.3000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  61.2000   159.6000   190.9000   220.6000   224.5000
Accounts Receivable
  9.7000   13.1000   35.8000   163.2000   24.8000
Cash and Cash Equivalents
  105.9000   565.6000   112.4000   59.9000   147.3000
Current Assets
  184.1000   756.2000   357   470.8000   418
Total Assets
  2,218.5000   3,013.5000   2,780.6000   2,966.6000   3,230.4000

 

Liabilities

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Accounts Payable
  0.0000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  272.1000   658.9000   763.4000   558.6000   1,113.4000
Liabilities to Banks
  504.5000   1,185.7000   952.4000   1,154.8000   1,274.9000
Provisions
  126.7000   126   125.4000   124.8000   124
Liabilities
  787   1,548.3000   1,333.3000   1,546.4000   1,720.5000
Share Capital
  1,229.1000   1,229.1000   1,229.0610   1,229.0610   1,229.0610
Total Equity
  1,431.5000   1,465.2000   1,447.3000   1,420.2000   1,510
Minority Interests
  10.1000   12.2000   13   13.7000   14.6000
Total liabilities equity
  2,218.5000   3,013.5000   2,780.6000   2,966.6000   3,230.4000

 

Income Statement

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Revenues
  302.6000   277.8000   339.9000   338.6000   411.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  75.9000   73.4000   38.7000   34.4000   78.6000
Interest Income
  -3.9000   -16.9000   -8.8000   -7.7000   -11.2000
Income Before Taxes
  73.5000   62.7000   11.6000   6.4000   75.6000
Income Taxes
  16.4000   20.8000   18.4000   18.7000   11.3000
Minority Interests Profit
  6.5000   -2.1000   -1.4000   -1   -1.2000
Net Income
  63.7000   39.7000   -8.2000   -13.3000   63.1000

 

Per Share

2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
Earnings per Share
  0.1388   0.1002   -0.0207   -0.0336   0.1593
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Cash Flow from Operating Activities
  93.8000   3   68.9000   79.3000   98.6000
Cash Flow from Investing Activities
  -453.8000   -266.2000   -298.7000   -355.5000   -88.1000
Cash Flow from Financing
  286.1000   724.2000   -219   225.8000   78.2000
Decrease / Increase in Cash
  -75.9000   459.7000   -450.8000   -50.4000   88.6000
Employees
  1,276   -   -   1,760   2,028