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

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
  149.2000   159.7000   312.4000   295.7000   432.3000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  0.0000   6.3000   3   5.3000   18.4000
Fixed Assets
  -   -   -   -   -
Inventories
  47   65.9000   85.2000   85.1000   92
Accounts Receivable
  4.4000   10.2000   21.6000   27   23.6000
Cash and Cash Equivalents
  170   96.5000   24.8000   51.2000   185.5000
Current Assets
  226.5000   185.8000   151.2000   177.3000   323.5000
Total Assets
  817.6000   1,031.7000   896.8000   919.2000   1,543.9000

 

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
  153.1000   136.7000   126.5000   103.1000   187.9000
Liabilities to Banks
  225.8000   267   193.9000   118.1000   198.7000
Provisions
  39   52.1000   9.6000   -   -
Liabilities
  339.4000   421.8000   305.1000   223.7000   404
Share Capital
  544   636.2000   647.3000   650.6000   1,067.6000
Total Equity
  478.2000   609.9000   591.7000   695.5000   1,139.8000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  817.6000   1,031.7000   896.8000   919.2000   1,543.9000

 

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
  395.6000   385.4000   553.6000   563.3000   508
Depreciation (total)
  85.8000   91.4000   129.3000   129.6000   125
Operating Result
  78.5000   53.1000   135.2000   109.3000   72.6000
Interest Income
  -12.9000   -22.1000   -27   -11.2000   -12.1000
Income Before Taxes
  65.2000   32.2000   -89.3000   98.2000   51.1000
Income Taxes
  21   11.6000   -41.5000   -13.4000   -2
Minority Interests Profit
  -   -   -   -   -
Net Income
  44.2000   20.7000   -47.9000   111.5000   53.1000

 

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
  0.1700   0.0800   -0.1600   0.3700   0.1400
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0400

 

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
  154.6000   115.3000   159.4000   214.9000   171.4000
Cash Flow from Investing Activities
  -146.6000   -284.5000   -158.8000   -109.4000   -125.5000
Cash Flow from Financing
  -16.1000   108.9000   -83.2000   -75.4000   89.9000
Decrease / Increase in Cash
  -11.3000   -73.5000   -71.7000   26.4000   134.2000
Employees
  -   -   1,376   1,241   1,551