2024-04-26  10:00:00 PM Chg. +0.35 Volume Bid10:12:32 PM Ask10:12:32 PM Market Capitalization Dividend Y. P/E Ratio
48.26CAD +0.73% 174,842
Turnover: 8.36 mill.
48.25Bid Size: 100 48.38Ask Size: 200 8.21 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
  565.4000   552.4000   655.9000   873.7000   1,044.4000
Intangible Assets
  256.5000   260   247.5000   287.4000   336.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  575.6000   553.1000   595.8000   779.4000   851
Accounts Receivable
  191.6000   260.6000   255   354.3000   306.1000
Cash and Cash Equivalents
  88.8000   70.4000   97.4000   65.2000   50.7000
Current Assets
  888.4000   915.6000   980.7000   1,247.4000   1,253.6000
Total Assets
  1,889.7000   1,896.4000   2,043.7000   2,593   2,834.3000

 

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
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  26.6000   13   16.3000   18.2000   -
Liabilities
  562.5000   470.1000   324.2000   569.5000   645.8000
Share Capital
  100.4000   101.1000   107.9000   124.6000   150.4970
Total Equity
  1,327.3000   1,426.3000   1,719.4000   2,023.5000   2,188.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,889.7000   1,896.4000   2,043.7000   2,593   2,834.3000

 

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
  1,726   1,948.3000   2,184.3000   2,360   2,959.2000
Depreciation (total)
  -   -   -   -   -
Operating Result
  230.2000   155.1000   342.7000   369.4000   327.2000
Interest Income
  -5.5000   -11.6000   -12   -2.9000   -17.8000
Income Before Taxes
  224.2000   144.1000   330.7000   366.5000   309.4000
Income Taxes
  -15.7000   -4.3000   10.5000   7   4.5000
Minority Interests Profit
  -   -   -   -   -
Net Income
  239.9000   148.5000   320.2000   359.6000   304.9000

 

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
  0.9900   0.6100   1.3200   1.4800   1.2600
Dividend per Share
  0.1500   0.1500   0.1800   0.2160   0.2730

 

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
  181.6000   219.6000   427.2000   264.1000   353.6000
Cash Flow from Investing Activities
  -523.9000   -162   -172.1000   -389.5000   -425.3000
Cash Flow from Financing
  172.8000   -69.1000   -228.3000   93.7000   59.4000
Decrease / Increase in Cash
  -169.6000   -11.6000   27   -32.2000   -14.5000
Employees
  29,500   30,000   34,000   43,000   42,000