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

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
  1,935.4000   2,248.3000   5,079.9000   5,131   5,328.5000
Intangible Assets
  188.6000   217   834.7000   823.5000   623.2000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  526   543.9000   846   848   859.6000
Accounts Receivable
  349.1000   420.7000   1,616   1,726.4000   1,194.8000
Cash and Cash Equivalents
  309.7000   304.3000   658.3000   511.1000   575.8000
Current Assets
  1,242.2000   1,337.4000   3,281.3000   3,214.9000   2,707.1000
Total Assets
  3,926.2000   4,453.2000   10,546.2000   10,545   10,837.8000

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   73.9000   161.6000
Liabilities to Banks
  0.0000   0.0000   0.0000   73.9000   161.6000
Provisions
  369.3000   419.7000   1,016.5000   1,058.7000   1,095.8000
Liabilities
  1,946.8000   2,278.6000   7,329.5000   6,568.4000   6,931.3000
Share Capital
  323.8000   321   670.4000   686.5000   697.2000
Total Equity
  1,979.4000   2,174.6000   3,216.7000   3,976.6000   3,906.5000
Minority Interests
  0.0000   0.0000   0.0000   14.2000   13.9000
Total liabilities equity
  3,926.2000   4,453.2000   10,546.2000   10,545   10,837.8000

 

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
  18,550.4000   22,997.5000   35,543.4000   37,956.6000   34,529.9000
Depreciation (total)
  213.7000   239.8000   521.1000   583.2000   530.4000
Operating Result
  503.1000   577.6000   838.7000   1,034.3000   1,323.2000
Interest Income
  -29.6000   -12.3000   -108.1000   -100.5000   -82.7000
Income Before Taxes
  490.4000   603.9000   646.7000   946.4000   1,239.7000
Income Taxes
  121.2000   146.3000   73.9000   134.2000   306.2000
Minority Interests Profit
  0.0000   0.0000   0.0000   -1   -.7000
Net Income
  369.2000   457.6000   572.8000   812.2000   932.8000

 

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
  0.3350   0.4250   0.5150   0.7200   0.8200
Dividend per Share
  0.0500   0.0460   0.0500   0.0800   0.0950

 

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
  608.3000   763.8000   1,161.4000   1,429.3000   1,714.5000
Cash Flow from Investing Activities
  -230.8000   -691.8000   -3,186.5000   -598   -1,398.8000
Cash Flow from Financing
  -290.4000   -74.6000   2,363.1000   -986.3000   -141.5000
Decrease / Increase in Cash
  94   -5.4000   354   -149   66.5000
Employees
  53,000   60,000   60,000   60,000   80,000