2024-04-19  9:23:11 PM Chg. +0.02 Volume Bid9:24:17 PM Ask9:24:17 PM Market Capitalization Dividend Y. P/E Ratio
11.86CAD +0.17% 159,555
Turnover: 1.89 mill.
11.86Bid Size: 1,200 11.87Ask Size: 700 4.32 bill.CAD - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  1,353   1,466   1,567   1,598   1,600
Intangible Assets
  12,001   10,201   8,445   6,948   5,800
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  28,281   26,894   25,857   23,595   21,439
Inventories
  934   1,107   1,094   993   1,090
Accounts Receivable
  1,865   1,839   1,577   1,775   1,790
Cash and Cash Equivalents
  721   3,243   605   582   564
Current Assets
  4,211   6,969   5,342   5,607   4,247
Total Assets
  32,492   33,863   31,199   29,202   25,686

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  411   503   337   407   521
Long-term debt
  24,077   24,661   23,925   22,654   20,334
Liabilities to Banks
  -   -   -   -   -
Provisions
  4,082   5,216   -   -   -
Liabilities
  29,677   32,727   30,594   29,236   25,426
Share Capital
  10,121   10,172   10,227   10,317   10,391
Total Equity
  2,815   1,136   605   -34   260
Minority Interests
  82   73   70   72   952
Total liabilities equity
  32,492   33,863   31,199   29,202   25,686

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  8,380   8,601   8,027   8,434   8,124
Depreciation (total)
  -   -   -   -   -
Operating Result
  -2,384   -203   676   450   454
Interest Income
  -1,685   12   13   7   14
Income Before Taxes
  -4,154   -1,837   -934   -1,024   -129
Income Taxes
  10   54   375   87   -83
Minority Interests Profit
  -4   -5   -1   -11   -13
Net Income
  -4,148   -1,788   -560   -948   -225

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  -11.8100   -5.0800   -1.5800   -2.6400   -0.6200
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  1,501   1,501   1,111   1,426   -728
Cash Flow from Investing Activities
  -196   -419   -261   409   -303
Cash Flow from Financing
  -1,353   1,443   -2,294   -1,513   -474
Decrease / Increase in Cash
  -74   2,521   -1,428   303   -1,528
Employees
  21,100   21,700   -   -   -