7/14/2020  5:55:23 PM Chg. +0.34 Volume Bid5:55:31 PM Ask5:55:31 PM Market Capitalization Dividend Y. P/E Ratio
10.32CAD +3.36% 2.8 mill.
Turnover: 27.62 mill.
10.31Bid Size: 8,600 10.32Ask Size: 14,100 12.94 bill.CAD - -

Assets

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Property and Equipment
  4,989.9000   6,911.5000   8,959.4000   8,978.8000   6,582.7000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   0.0000   0.0000   0.0000   .6000
Fixed Assets
  -   -   -   -   -
Inventories
  554.4000   737   976.2000   1,257.7000   1,322.9000
Accounts Receivable
  9.9000   24.3000   20.2000   22.8000   8.2000
Cash and Cash Equivalents
  352.8000   873.3000   761.3000   499.5000   420.2000
Current Assets
  1,390.9000   2,668.5000   3,117.8000   3,600.8000   2,405.8000
Total Assets
  8,013.2000   16,397.1000   16,508.8000   14,882.4000   10,286.7000

 

Liabilities

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Accounts Payable
  92.5000   153.3000   151   129   118.3000
Long-Term Liabilities
  -   -   -   -   14
Liabilities to Banks
  0.0000   0.0000   0.0000   0.0000   55.3000
Provisions
  220.4000   343.3000   424.3000   639   453.2000
Liabilities
  2,320.8000   2,798.2000   4,038.1000   4,956.7000   4,196.8000
Share Capital
  6,448.1000   13,468.6000   14,656   14,692.5000   14,737.1000
Total Equity
  5,559.5000   13,400.5000   12,390.4000   9,850.2000   6,014
Minority Interests
  132.9000   198.4000   80.3000   75.5000   75.9000
Total liabilities equity
  8,013.2000   16,397.1000   16,508.8000   14,882.4000   10,286.7000

 

Income Statement

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Revenues
  2,412.1000   3,010.1000   3,943.3000   4,311.4000   3,779.5000
Depreciation (total)
  447.3000   517.5000   -   681.2000   828.8000
Operating Result
  645.9000   867.2000   -1,542.5000   -2,246.6000   -2,635.2000
Interest Income
  -   -   -59.2000   -36.8000   -35.2000
Income Before Taxes
  571.6000   1,160.2000   -1,502.2000   -2,292.1000   -2,939.8000
Income Taxes
  150.8000   275.4000   510.8000   261.5000   72.4000
Minority Interests Profit
  -102.3000   -109.3000   -60.6000   4.8000   -.4000
Net Income
  309.9000   771.6000   -2,073.6000   -2,504.9000   -3,742.7000

 

Per Share

2009
IFRS
in USD
2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
Earnings per Share
  0.4500   0.9400   -1.8300   -2.2000   -3.2800
Dividend per Share
  0.0900   0.1000   0.1100   0.1600   0.0800

 

Cash Flow

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Cash Flow from Operating Activities
  785.6000   968.4000   1,416.9000   1,255.3000   774.7000
Cash Flow from Investing Activities
  -751.5000   231.8000   -1,748   -2,163   -1,031.1000
Cash Flow from Financing
  63.3000   -337.3000   634   774.2000   -615.5000
Decrease / Increase in Cash
  106.8000   869.2000   299.4000   -133.1000   -898.2000
Employees
  -   -   8,000   9,000   9,100