2024-04-26  10:00:00 PM Chg. +0.37 Volume Bid10:00:09 AM Ask10:00:09 AM Market Capitalization Dividend Y. P/E Ratio
77.75CAD +0.48% 780,249
Turnover: 60.2 mill.
77.59Bid Size: 200 78.05Ask Size: 1,000 76.37 bill.CAD - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  11,129.9000   10,136.5000   10,870.1000   11,286.2000   11,873
Intangible Assets
  944.4000   550.8000   716.9000   687.5000   762.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  1,467.7000   1,237.4000   1,767.6000   2,403   2,176
Accounts Receivable
  1,863.9000   1,256   1,771.7000   2,497.5000   2,298.5000
Cash and Cash Equivalents
  706.4000   3,641.5000   3,015.8000   2,143.9000   834.2000
Current Assets
  4,321.3000   6,430.9000   7,121.9000   7,328.3000   5,669.5000
Total Assets
  22,607.7000   25,679.5000   28,394.5000   29,591.6000   29,049.2000

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  -   -   3,994.3000   5,256.1000   4,497.9000
Long-term debt
  135.1000   237.4000   8,075.3000   9,013.1000   9,027.1000
Liabilities to Banks
  258.7000   237.4000   -   -   -
Provisions
  1,787.2000   1,704.4000   1,914.2000   1,904.4000   2,079.5000
Liabilities
  13,426.6000   15,612.9000   16,213.6000   17,154   16,484.7000
Share Capital
  706.8000   694.8000   -   -   -
Total Equity
  9,181.1000   10,066.6000   12,180.9000   12,437.6000   12,564.5000
Minority Interests
  257.9000   0.0000   -   -   -
Total liabilities equity
  22,607.7000   25,679.5000   28,394.5000   29,591.6000   29,049.2000

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  59,117.6000   54,132.4000   45,760.1000   62,809.9000   71,856.7000
Depreciation (total)
  1,070.7000   1,336.8000   1,358.9000   1,545.7000   1,525.9000
Operating Result
  2,488.9000   3,162.5000   3,675.6000   3,678.5000   4,232
Interest Income
  -325.4000   -318   -   -   -
Income Before Taxes
  2,192.2000   2,903.5000   -   -   -
Income Taxes
  370.9000   545.9000   653.6000   734.3000   838.2000
Minority Interests Profit
  12.6000   -4   -   -   -
Net Income
  1,833.9000   2,353.6000   2,705.5000   2,683.3000   3,090.9000

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  1.6250   2.1000   2.4500   2.5300   3.0700
Dividend per Share
  0.2250   0.2119   0.3325   0.4175   0.5300

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  3,083.6000   3,720.7000   4,086.6000   3,944.9000   4,344.6000
Cash Flow from Investing Activities
  -935.2000   -1,213.8000   -1,385.6000   -1,799.4000   -2,275.6000
Cash Flow from Financing
  -2,053.8000   480.7000   -3,429.6000   -2,951.1000   -3,349.7000
Decrease / Increase in Cash
  40.2000   2,935.1000   -   -   -
Employees
  133,000   131,000   124,000   122,000   128,000