2024-04-24  10:00:00 PM Chg. +0.05 Volume Bid10:00:10 AM Ask10:00:10 AM Market Capitalization Dividend Y. P/E Ratio
49.33CAD +0.10% 423,074
Turnover: 20.7 mill.
49.00Bid Size: 200 50.00Ask Size: 100 13.37 bill.CAD - -

Assets

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  264.2000   249.5000   244.6000   233.6000   244.7100
Intangible Assets
  1,296.6000   1,146.5000   1,612.6000   1,187.2600   1,075.2100
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  488   463.8000   466.4000   438.5500   426.6500
Cash and Cash Equivalents
  682.9000   941   1,692.9000   1,607.3100   1,693.7400
Current Assets
  1,327.6000   1,561.3000   2,386.4000   2,202.0600   2,285.3700
Total Assets
  7,765   7,934   10,234.8000   9,609.3400   10,178.9700

 

Liabilities

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  41.7000   46.3000   373.3000   423.5900   448.6100
Long-term debt
  -   -   -   3,803.3100   4,408.2600
Liabilities to Banks
  -   -   -   -   -
Provisions
  393.2000   388.9000   183.7000   108.2200   65.8900
Liabilities
  4,047.8000   4,049.3000   6,228.1000   5,509.8800   6,146.7100
Share Capital
  1,707.0730   1,774.2140   1,851.7770   -   -
Total Equity
  3,717.3000   3,884.7000   4,006.7000   4,097.9400   4,031.1200
Minority Interests
  1   1.2000   1.3000   1.5100   1.1400
Total liabilities equity
  7,765   7,934   10,234.8000   9,609.3400   10,178.9700

 

Income Statement

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  2,815.2000   2,868.8000   3,109.7000   3,386.1200   3,493.8400
Depreciation (total)
  184.1000   189.8000   219.6000   301.8100   305.3500
Operating Result
  506.7000   567   503.5000   740.9000   644.7700
Interest Income
  -138.5000   -136.5000   -146.4000   -   -
Income Before Taxes
  386.1000   440.6000   345.2000   650.7700   516.0100
Income Taxes
  143.8000   154.9000   110.8000   339.9100   118.7500
Minority Interests Profit
  -.0800   -.1000   -.1000   -.1900   -.1700
Net Income
  242.2000   285.5000   234.2000   310.6700   397.0900

 

Per Share

2018
US GAAP
in USD
2019
US GAAP
in USD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  0.9100   1.0600   0.8600   1.1400   1.4600
Dividend per Share
  0.5478   0.6300   0.6984   0.7800   0.8800

 

Cash Flow

2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  708.1000   876.3000   954.5000   876.1200   981.8100
Cash Flow from Investing Activities
  -444.4000   -464.5000   -1,469.4000   -68.7700   -970.9600
Cash Flow from Financing
  -23.7000   -148.4000   1,268.8000   -924.5500   138.4600
Decrease / Increase in Cash
  237.8000   259.6000   753.7000   -   -
Employees
  12,200   13,100   14,400   14,800   14,800