2024-05-02  10:00:01 PM Chg. -0.98 Volume Bid10:11:01 PM Ask10:11:01 PM Market Capitalization Dividend Y. P/E Ratio
11.05CAD -8.15% 780,413
Turnover: 8.64 mill.
11.04Bid Size: 600 11.25Ask Size: 5,100 4.04 bill.CAD - -

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  281.8000   414.2000   462.7000   1,234.2000   1,310.5000
Intangible Assets
  6,372.8000   7,657.8000   9,308.7000   12,848.2000   11,255.9000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   22,159.9000
Inventories
  229.6000   355.2000   531.3000   883   950.6000
Accounts Receivable
  274.8000   569.3000   913.8000   1,814.8000   2,075.8000
Cash and Cash Equivalents
  394.3000   164.1000   916.1000   600.3000   322.6000
Current Assets
  1,020.2000   1,357.5000   2,777.5000   3,885.9000   4,193.1000
Total Assets
  10,795.1000   13,141.7000   17,950.4000   27,970.8000   26,353

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  101.3000   157.6000   227.4000   327   398
Long-term debt
  -   -   -   -   15,253.7000
Liabilities to Banks
  -   -   -   -   -
Provisions
  1,879.6000   1,676.2000   2,234   4,185.4000   4,417.6000
Liabilities
  5,884   9,134.7000   14,233   22,737.5000   20,918.5000
Share Capital
  5,251.7000   5,963.6000   5,940.7000   8,301.2000   8,349.2000
Total Equity
  4,911.1000   4,007   3,717.4000   5,233.3000   5,434.5000
Minority Interests
  0.0000   0.0000   0.0000   114.6000   122.3000
Total liabilities equity
  10,795.1000   13,141.7000   17,950.4000   27,970.8000   26,353

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,133.4000   2,255.1000   3,309.9000   5,692.9000   8,263.5000
Depreciation (total)
  219.8000   557.8000   928.9000   1,902   1,737.6000
Operating Result
  -110.1000   300   79.7000   -409.5000   2,039.7000
Interest Income
  -83   -328.9000   -467.4000   -836.3000   -971
Income Before Taxes
  -236.3000   -18   -394.2000   -1,314.5000   1,092.6000
Income Taxes
  -28.1000   -177.6000   -278.2000   -450.8000   180.4000
Minority Interests Profit
  0.0000   0.0000   0.0000   -2.5000   -1.3000
Net Income
  -208.2000   159.6000   -116   -866.1000   913.5000

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  -1.0600   0.5200   -0.3800   -2.7000   2.7200
Dividend per Share
  1.2800   0.0000   0.0000   0.0000   -

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  263.2000   676.5000   656.6000   1,042   2,294.7000
Cash Flow from Investing Activities
  228.9000   -2,844.5000   -2,965.7000   -5,380.4000   -99.7000
Cash Flow from Financing
  -213.3000   1,948.2000   3,057.4000   4,027.8000   -2,443.7000
Decrease / Increase in Cash
  279.8000   -230.2000   752   -315.8000   -277.7000
Employees
  -   -   7,000   17,200   16,800