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 12.96 bill.CAD - -

Assets

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Property and Equipment
  249.5000   244.6000   233.6000   244.7100   356.9040
Intangible Assets
  1,146.5000   1,612.6000   1,187.2600   1,075.2100   4,080.8790
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  463.8000   466.4000   438.5500   426.6500   682.5170
Cash and Cash Equivalents
  941   1,692.9000   1,607.3100   1,693.7400   1,231.6250
Current Assets
  1,561.3000   2,386.4000   2,202.0600   2,285.3700   2,275.2310
Total Assets
  7,934   10,234.8000   9,609.3400   10,178.9700   17,089.2000

 

Liabilities

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Accounts Payable
  46.3000   373.3000   423.5900   448.6100   996.2610
Long-term debt
  -   -   3,803.3100   4,408.2600   8,562.0960
Liabilities to Banks
  -   -   -   -   -
Provisions
  388.9000   183.7000   108.2200   65.8900   423.9550
Liabilities
  4,049.3000   6,228.1000   5,509.8800   6,146.7100   13,067.0960
Share Capital
  1,774.2140   1,851.7770   -   -   -
Total Equity
  3,884.7000   4,006.7000   4,097.9400   4,031.1200   4,020.7750
Minority Interests
  1.2000   1.3000   1.5100   1.1400   1.3290
Total liabilities equity
  7,934   10,234.8000   9,609.3400   10,178.9700   17,089.2000

 

Income Statement

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Revenues
  2,868.8000   3,109.7000   3,386.1200   3,493.8400   4,484.9800
Depreciation (total)
  189.8000   219.6000   301.8100   305.3500   434.1670
Operating Result
  567   503.5000   740.9000   644.7700   516.2920
Interest Income
  -136.5000   -146.4000   -   -   -
Income Before Taxes
  440.6000   345.2000   650.7700   516.0100   221.3330
Income Taxes
  154.9000   110.8000   339.9100   118.7500   70.7670
Minority Interests Profit
  -.1000   -.1000   -.1900   -.1700   -.1870
Net Income
  285.5000   234.2000   310.6700   397.0900   150.3790

 

Per Share

2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
2023
US GAAP
in USD
Earnings per Share
  1.0600   0.8600   1.1400   1.4600   0.5600
Dividend per Share
  0.6300   0.6984   0.7800   0.8800   0.9720

 

Cash Flow

2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
2023
US GAAP
in mill. USD
Cash Flow from Operating Activities
  876.3000   954.5000   876.1200   981.8100   779.2050
Cash Flow from Investing Activities
  -464.5000   -1,469.4000   -68.7700   -970.9600   -5,651.4200
Cash Flow from Financing
  -148.4000   1,268.8000   -924.5500   138.4600   4,403.0530
Decrease / Increase in Cash
  259.6000   753.7000   -   -   -
Employees
  13,100   14,400   14,800   14,800   24,100