2024-05-10  10:00:00 PM Chg. -0.09 Volume Bid2:28:44 PM Ask2:28:44 PM Market Capitalization Dividend Y. P/E Ratio
9.42CAD -0.95% 356,712
Turnover: 3.36 mill.
9.65Bid Size: 1,300 9.65Ask Size: 2,300 3.45 bill.CAD - -

Assets

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Property and Equipment
  1,312   1,403   1,353   1,466   1,567
Intangible Assets
  18,884   15,211   12,001   10,201   8,445
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  38,452   32,751   28,281   26,894   25,857
Inventories
  1,061   1,048   934   1,107   1,094
Accounts Receivable
  2,517   2,130   1,865   1,839   1,577
Cash and Cash Equivalents
  542   720   721   3,243   605
Current Assets
  5,077   4,746   4,211   6,969   5,342
Total Assets
  43,529   37,497   32,492   33,863   31,199

 

Liabilities

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Accounts Payable
  324   365   411   503   337
Long-term debt
  29,845   25,235   24,077   24,661   23,925
Liabilities to Banks
  -   -   -   -   -
Provisions
  8,609   4,874   4,082   5,216   -
Liabilities
  40,271   31,553   29,677   32,727   30,594
Share Capital
  10,038   10,090   10,121   10,172   10,227
Total Equity
  3,258   5,944   2,815   1,136   605
Minority Interests
  106   95   82   73   70
Total liabilities equity
  43,529   37,497   32,492   33,863   31,199

 

Income Statement

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Revenues
  9,674   8,724   8,380   8,601   8,027
Depreciation (total)
  -   -   -   -   -
Operating Result
  -566   102   -2,384   -203   676
Interest Income
  -1,836   -1,840   -1,685   12   13
Income Before Taxes
  -2,435   -1,741   -4,154   -1,837   -934
Income Taxes
  -27   -4,145   10   54   375
Minority Interests Profit
  1   0.0000   -4   -5   -1
Net Income
  -2,409   2,404   -4,148   -1,788   -560

 

Per Share

2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
Earnings per Share
  -6.9400   6.8600   -11.8100   -5.0800   -1.5800
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
Cash Flow from Operating Activities
  2,087   2,290   1,501   1,501   1,111
Cash Flow from Investing Activities
  -125   2,887   -196   -419   -261
Cash Flow from Financing
  -1,963   -4,963   -1,353   1,443   -2,294
Decrease / Increase in Cash
  -55   255   -74   2,521   -1,428
Employees
  21,500   20,700   21,100   21,700   -