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

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Property and Equipment
  361.1000   517.1000   1,027.4000   1,274.3000   1,454.3000
Intangible Assets
  962   948.2000   943.6000   937.8000   930.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  27.1000   38.5000   61.2000   159.6000   190.9000
Accounts Receivable
  5.8000   3.4000   9.7000   13.1000   35.8000
Cash and Cash Equivalents
  354.3000   181.7000   105.9000   565.6000   112.4000
Current Assets
  393.8000   250.1000   184.1000   756.2000   357
Total Assets
  1,744.5000   1,806.3000   2,218.5000   3,013.5000   2,780.6000

 

Liabilities

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Accounts Payable
  48.4000   18.8000   0.0000   0.0000   0.0000
Long-term debt
  183.1000   140.7000   272.1000   658.9000   763.4000
Liabilities to Banks
  227.6000   212.9000   504.5000   1,185.7000   952.4000
Provisions
  132.9000   130.7000   126.7000   126   125.4000
Liabilities
  454   438.5000   787   1,548.3000   1,333.3000
Share Capital
  1,228.2000   1,228.7000   1,229.1000   1,229.1000   1,229.0610
Total Equity
  1,290.5000   1,367.8000   1,431.5000   1,465.2000   1,447.3000
Minority Interests
  5.7000   8.1000   10.1000   12.2000   13
Total liabilities equity
  1,744.5000   1,806.3000   2,218.5000   3,013.5000   2,780.6000

 

Income Statement

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Revenues
  311.3000   332.4000   302.6000   277.8000   339.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  109.9000   99.5000   75.9000   73.4000   38.7000
Interest Income
  -7.8000   .1000   -3.9000   -16.9000   -8.8000
Income Before Taxes
  104.5000   99.7000   73.5000   62.7000   11.6000
Income Taxes
  22.5000   26.2000   16.4000   20.8000   18.4000
Minority Interests Profit
  -2.6000   -2.6000   6.5000   -2.1000   -1.4000
Net Income
  79.4000   70.9000   63.7000   39.7000   -8.2000

 

Per Share

2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
Earnings per Share
  0.2004   0.1790   0.1388   0.1002   -0.0207
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Cash Flow from Operating Activities
  115.6000   90.8000   93.8000   3   68.9000
Cash Flow from Investing Activities
  -71   -235.1000   -453.8000   -266.2000   -298.7000
Cash Flow from Financing
  5.7000   -30   286.1000   724.2000   -219
Decrease / Increase in Cash
  52.7000   -172.6000   -75.9000   459.7000   -450.8000
Employees
  1,155   1,276   1,276   -   -