2024-04-26  10:00:00 PM Chg. +0.07 Volume Bid10:12:43 PM Ask10:12:43 PM Market Capitalization Dividend Y. P/E Ratio
3.20CAD +2.24% 1.36 mill.
Turnover: 4.33 mill.
3.17Bid Size: 1,400 3.22Ask Size: 8,000 2.27 bill.CAD - -

Assets

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Property and Equipment
  159.7000   312.4000   295.7000   432.3000   414.3000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  6.3000   3   5.3000   18.4000   94.6000
Fixed Assets
  -   -   -   -   -
Inventories
  65.9000   85.2000   85.1000   92   70.1000
Accounts Receivable
  10.2000   21.6000   27   23.6000   32
Cash and Cash Equivalents
  96.5000   24.8000   51.2000   185.5000   68.9000
Current Assets
  185.8000   151.2000   177.3000   323.5000   188.6000
Total Assets
  1,031.7000   896.8000   919.2000   1,543.9000   1,915.7000

 

Liabilities

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  136.7000   126.5000   103.1000   187.9000   238
Liabilities to Banks
  267   193.9000   118.1000   198.7000   324.4000
Provisions
  52.1000   9.6000   -   -   2.6000
Liabilities
  421.8000   305.1000   223.7000   404   580.5000
Share Capital
  636.2000   647.3000   650.6000   1,067.6000   1,083.4000
Total Equity
  609.9000   591.7000   695.5000   1,139.8000   1,335.3000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,031.7000   896.8000   919.2000   1,543.9000   1,915.7000

 

Income Statement

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Revenues
  385.4000   553.6000   563.3000   508   628.6000
Depreciation (total)
  91.4000   129.3000   129.6000   125   122.6000
Operating Result
  53.1000   135.2000   109.3000   72.6000   156.1000
Interest Income
  -22.1000   -27   -11.2000   -12.1000   -9.4000
Income Before Taxes
  32.2000   -89.3000   98.2000   51.1000   155.3000
Income Taxes
  11.6000   -41.5000   -13.4000   -2   18.8000
Minority Interests Profit
  -   -   -   -   -
Net Income
  20.7000   -47.9000   111.5000   53.1000   136.5000

 

Per Share

2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
Earnings per Share
  0.0800   -0.1600   0.3700   0.1400   0.2200
Dividend per Share
  0.0000   0.0000   0.0000   0.0400   0.0400

 

Cash Flow

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Cash Flow from Operating Activities
  115.3000   159.4000   214.9000   171.4000   232.3000
Cash Flow from Investing Activities
  -284.5000   -158.8000   -109.4000   -125.5000   -463.3000
Cash Flow from Financing
  108.9000   -83.2000   -75.4000   89.9000   111.6000
Decrease / Increase in Cash
  -73.5000   -71.7000   26.4000   134.2000   -116.6000
Employees
  -   1,376   1,241   1,551   1,755