2024-05-14  10:15:09 PM Chg. +0.86 Volume Bid2:18:30 PM Ask2:18:30 PM Market Capitalization Dividend Y. P/E Ratio
76.23CAD +1.14% 935,107
Turnover: 70.56 mill.
75.50Bid Size: 3,900 75.50Ask Size: 3,800 74.73 bill.CAD - -

Assets

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Property and Equipment
  2,248.3000   5,079.9000   5,131   5,328.5000   6,404.8000
Intangible Assets
  217   834.7000   823.5000   623.2000   631.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  543.9000   846   848   859.6000   816.7000
Accounts Receivable
  420.7000   1,616   1,726.4000   1,194.8000   1,416.2000
Cash and Cash Equivalents
  304.3000   658.3000   511.1000   575.8000   599.4000
Current Assets
  1,337.4000   3,281.3000   3,214.9000   2,707.1000   2,934.8000
Total Assets
  4,453.2000   10,546.2000   10,545   10,837.8000   12,303.9000

 

Liabilities

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   73.9000   161.6000   221.8000
Liabilities to Banks
  0.0000   0.0000   73.9000   161.6000   221.8000
Provisions
  419.7000   1,016.5000   1,058.7000   1,095.8000   1,245.5000
Liabilities
  2,278.6000   7,329.5000   6,568.4000   6,931.3000   7,260.3000
Share Capital
  321   670.4000   686.5000   697.2000   699.8000
Total Equity
  2,174.6000   3,216.7000   3,976.6000   3,906.5000   5,043.6000
Minority Interests
  0.0000   0.0000   14.2000   13.9000   0.0000
Total liabilities equity
  4,453.2000   10,546.2000   10,545   10,837.8000   12,303.9000

 

Income Statement

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Revenues
  22,997.5000   35,543.4000   37,956.6000   34,529.9000   34,144.6000
Depreciation (total)
  239.8000   521.1000   583.2000   530.4000   632.4000
Operating Result
  577.6000   838.7000   1,034.3000   1,323.2000   1,669.8000
Interest Income
  -12.3000   -108.1000   -100.5000   -82.7000   -102.5000
Income Before Taxes
  603.9000   646.7000   946.4000   1,239.7000   1,592.3000
Income Taxes
  146.3000   73.9000   134.2000   306.2000   398.6000
Minority Interests Profit
  0.0000   0.0000   -1   -.7000   -.2000
Net Income
  457.6000   572.8000   812.2000   932.8000   1,193.5000

 

Per Share

2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
Earnings per Share
  0.4250   0.5150   0.7200   0.8200   1.0500
Dividend per Share
  0.0460   0.0500   0.0800   0.0950   0.1340

 

Cash Flow

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Cash Flow from Operating Activities
  763.8000   1,161.4000   1,429.3000   1,714.5000   1,887.9000
Cash Flow from Investing Activities
  -691.8000   -3,186.5000   -598   -1,398.8000   -1,181.3000
Cash Flow from Financing
  -74.6000   2,363.1000   -986.3000   -141.5000   -702.6000
Decrease / Increase in Cash
  -5.4000   354   -149   66.5000   23.6000
Employees
  60,000   60,000   60,000   80,000   105,000