2024-04-18  10:00:00 PM Chg. +0.21 Volume Bid10:12:39 PM Ask10:12:39 PM Market Capitalization Dividend Y. P/E Ratio
47.88CAD +0.44% 473,630
Turnover: 22.47 mill.
47.75Bid Size: 200 47.98Ask Size: 200 12.97 bill.CAD - -

Assets

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Property and Equipment
  227.4000   264.2000   249.5000   244.6000   233.6000
Intangible Assets
  1,472.5000   1,296.6000   1,146.5000   1,612.6000   1,187.2600
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  445.8000   488   463.8000   466.4000   438.5500
Cash and Cash Equivalents
  443.4000   682.9000   941   1,692.9000   1,607.3100
Current Assets
  1,003.5000   1,327.6000   1,561.3000   2,386.4000   2,202.0600
Total Assets
  7,480.6000   7,765   7,934   10,234.8000   9,609.3400

 

Liabilities

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Accounts Payable
  43.7000   41.7000   46.3000   373.3000   423.5900
Long-term debt
  -   -   -   -   3,803.3100
Liabilities to Banks
  -   -   -   -   -
Provisions
  443.4000   393.2000   388.9000   183.7000   108.2200
Liabilities
  3,947.2000   4,047.8000   4,049.3000   6,228.1000   5,509.8800
Share Capital
  1,439.8500   1,707.0730   1,774.2140   1,851.7770   -
Total Equity
  3,533.3000   3,717.3000   3,884.7000   4,006.7000   4,097.9400
Minority Interests
  1   1   1.2000   1.3000   1.5100
Total liabilities equity
  7,480.6000   7,765   7,934   10,234.8000   9,609.3400

 

Income Statement

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Revenues
  2,291.1000   2,815.2000   2,868.8000   3,109.7000   3,386.1200
Depreciation (total)
  150.8000   184.1000   189.8000   219.6000   301.8100
Operating Result
  352.9000   506.7000   567   503.5000   740.9000
Interest Income
  -119.1000   -138.5000   -136.5000   -146.4000   -
Income Before Taxes
  249.6000   386.1000   440.6000   345.2000   650.7700
Income Taxes
  -776.4000   143.8000   154.9000   110.8000   339.9100
Minority Interests Profit
  -.3000   -.0800   -.1000   -.1000   -.1900
Net Income
  1,025.7000   242.2000   285.5000   234.2000   310.6700

 

Per Share

2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
Earnings per Share
  4.0400   0.9100   1.0600   0.8600   1.1400
Dividend per Share
  0.4770   0.5478   0.6300   0.6984   0.7800

 

Cash Flow

2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
Cash Flow from Operating Activities
  439.3000   708.1000   876.3000   954.5000   876.1200
Cash Flow from Investing Activities
  -2,191   -444.4000   -464.5000   -1,469.4000   -68.7700
Cash Flow from Financing
  909.5000   -23.7000   -148.4000   1,268.8000   -924.5500
Decrease / Increase in Cash
  -840.4000   237.8000   259.6000   753.7000   -
Employees
  10,900   12,200   13,100   14,400   14,800