2024-05-14  10:15:09 PM Chg. +0.86 Volume Bid10:23:56 PM Ask10:23:56 PM Market Capitalization Dividend Y. P/E Ratio
76.23CAD +1.14% 935,107
Turnover: 70.56 mill.
75.89Bid Size: 100 76.36Ask Size: 100 74.73 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
  5,079.9000   5,131   5,328.5000   6,404.8000   7,490.1000
Intangible Assets
  834.7000   823.5000   623.2000   631.9000   669.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  846   848   859.6000   816.7000   865.7000
Accounts Receivable
  1,616   1,726.4000   1,194.8000   1,416.2000   1,494.2000
Cash and Cash Equivalents
  658.3000   511.1000   575.8000   599.4000   637.6000
Current Assets
  3,281.3000   3,214.9000   2,707.1000   2,934.8000   3,173.6000
Total Assets
  10,546.2000   10,545   10,837.8000   12,303.9000   14,171.2000

 

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
  -   -   -   -   -
Long-term debt
  -   73.9000   161.6000   221.8000   223.1000
Liabilities to Banks
  0.0000   73.9000   161.6000   221.8000   223.1000
Provisions
  1,016.5000   1,058.7000   1,095.8000   1,245.5000   1,361.3000
Liabilities
  7,329.5000   6,568.4000   6,931.3000   7,260.3000   8,161.6000
Share Capital
  670.4000   686.5000   697.2000   699.8000   708.7000
Total Equity
  3,216.7000   3,976.6000   3,906.5000   5,043.6000   6,009.6000
Minority Interests
  0.0000   14.2000   13.9000   0.0000   0.0000
Total liabilities equity
  10,546.2000   10,545   10,837.8000   12,303.9000   14,171.2000

 

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
  35,543.4000   37,956.6000   34,529.9000   34,144.6000   37,904.5000
Depreciation (total)
  521.1000   583.2000   530.4000   632.4000   667.6000
Operating Result
  838.7000   1,034.3000   1,323.2000   1,669.8000   1,697.7000
Interest Income
  -108.1000   -100.5000   -82.7000   -102.5000   -126.4000
Income Before Taxes
  646.7000   946.4000   1,239.7000   1,592.3000   1,592.1000
Income Taxes
  73.9000   134.2000   306.2000   398.6000   383.2000
Minority Interests Profit
  0.0000   -1   -.7000   -.2000   0.0000
Net Income
  572.8000   812.2000   932.8000   1,193.5000   1,208.9000

 

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
  0.5150   0.7200   0.8200   1.0500   1.0650
Dividend per Share
  0.0500   0.0800   0.0950   0.1340   0.1740

 

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
  1,161.4000   1,429.3000   1,714.5000   1,887.9000   1,925.5000
Cash Flow from Investing Activities
  -3,186.5000   -598   -1,398.8000   -1,181.3000   -2,387.5000
Cash Flow from Financing
  2,363.1000   -986.3000   -141.5000   -702.6000   498.4000
Decrease / Increase in Cash
  354   -149   66.5000   23.6000   38.2000
Employees
  60,000   60,000   80,000   105,000   105,000