2024-04-29  10:00:00 PM Chg. +0.04 Volume Bid10:12:48 PM Ask10:12:48 PM Market Capitalization Dividend Y. P/E Ratio
3.24CAD +1.25% 1.27 mill.
Turnover: 4.08 mill.
3.23Bid Size: 500 3.25Ask Size: 1,000 2.29 bill.CAD - -

Assets

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Property and Equipment
  312.4000   295.7000   432.3000   414.3000   777.1000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  3   5.3000   18.4000   94.6000   72.6000
Fixed Assets
  -   -   -   -   -
Inventories
  85.2000   85.1000   92   70.1000   99
Accounts Receivable
  21.6000   27   23.6000   32   42.3000
Cash and Cash Equivalents
  24.8000   51.2000   185.5000   68.9000   73.2000
Current Assets
  151.2000   177.3000   323.5000   188.6000   225.5000
Total Assets
  896.8000   919.2000   1,543.9000   1,915.7000   2,045.8000

 

Liabilities

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Accounts Payable
  -   -   -   -   -
Long-term debt
  126.5000   103.1000   187.9000   238   176.5000
Liabilities to Banks
  193.9000   118.1000   198.7000   324.4000   240.4000
Provisions
  9.6000   -   -   2.6000   23.7000
Liabilities
  305.1000   223.7000   404   580.5000   554.8000
Share Capital
  647.3000   650.6000   1,067.6000   1,083.4000   1,093.8480
Total Equity
  591.7000   695.5000   1,139.8000   1,335.3000   1,491
Minority Interests
  -   -   -   -   -
Total liabilities equity
  896.8000   919.2000   1,543.9000   1,915.7000   2,045.8000

 

Income Statement

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Revenues
  553.6000   563.3000   508   628.6000   724.4000
Depreciation (total)
  129.3000   129.6000   125   122.6000   192.4000
Operating Result
  135.2000   109.3000   72.6000   156.1000   207
Interest Income
  -27   -11.2000   -12.1000   -9.4000   -17.1000
Income Before Taxes
  -89.3000   98.2000   51.1000   155.3000   168.8000
Income Taxes
  -41.5000   -13.4000   -2   18.8000   3
Minority Interests Profit
  -   -   -   -   -
Net Income
  -47.9000   111.5000   53.1000   136.5000   171.7000

 

Per Share

2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
2017
IFRS
in USD
Earnings per Share
  -0.1600   0.3700   0.1400   0.2200   0.2800
Dividend per Share
  0.0000   0.0000   0.0400   0.0400   0.0100

 

Cash Flow

2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
2017
IFRS
in mill. USD
Cash Flow from Operating Activities
  159.4000   214.9000   171.4000   232.3000   357.7000
Cash Flow from Investing Activities
  -158.8000   -109.4000   -125.5000   -463.3000   262.6000
Cash Flow from Financing
  -83.2000   -75.4000   89.9000   111.6000   -89.5000
Decrease / Increase in Cash
  -71.7000   26.4000   134.2000   -116.6000   4.4000
Employees
  1,376   1,241   1,551   1,755   2,048