2024-04-19  10:00:00 PM Chg. +0.30 Volume Bid10:14:57 PM Ask10:14:57 PM Market Capitalization Dividend Y. P/E Ratio
48.18CAD +0.63% 297,054
Turnover: 14.15 mill.
48.10Bid Size: 200 48.33Ask Size: 200 13.07 bill.CAD - -

Assets

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Property and Equipment
  88.4000   142.3000   160.4000   183.7000   227.4000
Intangible Assets
  363.6000   725.3000   679.5000   646.2000   1,472.5000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  174.9000   292.9000   284.1000   285.9000   445.8000
Cash and Cash Equivalents
  470.4000   427.9000   700   1,283.8000   443.4000
Current Assets
  717.1000   815.7000   1,100.3000   1,672.3000   1,003.5000
Total Assets
  2,654.8000   3,918.6000   4,388.5000   5,154.1000   7,480.6000

 

Liabilities

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Accounts Payable
  8.8000   16   15.6000   35.8000   43.7000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  268.2000   319.7000   330.7000   330.7000   443.4000
Liabilities
  1,317.6000   2,276.5000   2,558.7000   3,174.9000   3,947.2000
Share Capital
  651.6000   792.8000   808.1000   817.8000   1,439.8500
Total Equity
  1,337.2000   1,642.2000   1,829.8000   1,979.2000   3,533.3000
Minority Interests
  0.0000   .3000   .5000   .5000   1
Total liabilities equity
  2,654.8000   3,918.6000   4,388.5000   5,154.1000   7,480.6000

 

Income Statement

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Revenues
  1,363.3000   1,624.7000   1,851.9000   1,824.2000   2,291.1000
Depreciation (total)
  68.7000   81   108.2000   113.2000   150.8000
Operating Result
  197.7000   300.5000   348.7000   368.6000   352.9000
Interest Income
  -17   -27.9000   -54.6000   -76.4000   -119.1000
Income Before Taxes
  178.2000   276.5000   266   290.8000   249.6000
Income Taxes
  29.7000   58.5000   31.6000   6.3000   -776.4000
Minority Interests Profit
  0.0000   .0500   -.0800   -.0200   -.3000
Net Income
  148.5000   218.1000   234.3000   284.5000   1,025.7000

 

Per Share

2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
Earnings per Share
  0.6330   0.9100   0.9600   1.1700   4.0400
Dividend per Share
  0.0750   0.3110   0.3590   0.4150   0.4770

 

Cash Flow

2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
Cash Flow from Operating Activities
  318.5000   417.1000   523   525.7000   439.3000
Cash Flow from Investing Activities
  -374.4000   -1,153.4000   -398.4000   -361.2000   -2,191
Cash Flow from Financing
  -31.1000   687.9000   170.6000   430.2000   909.5000
Decrease / Increase in Cash
  -89.3000   -42.6000   272.1000   583.8000   -840.4000
Employees
  5,000   8,000   8,500   8,900   10,900