2024-05-29  8:56:31 PM Chg. -0.62 Volume Bid8:59:02 PM Ask8:59:02 PM Market Capitalization Dividend Y. P/E Ratio
20.81CAD -2.89% 124,292
Turnover: 2.6 mill.
20.79Bid Size: 800 20.82Ask Size: 600 3.43 bill.CAD - -

Assets

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Property and Equipment
  973.9000   984.2000   874.4000   827.3000   836.1000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  13.9000   26.8000   0.0000   -   -
Fixed Assets
  -   -   -   880.5000   905
Inventories
  63.1000   58.3000   129.2000   112.2000   123.3000
Accounts Receivable
  0.0000   0.0000   0.0000   -   -
Cash and Cash Equivalents
  44.9000   122.2000   161.8000   174.1000   255.7000
Current Assets
  151.6000   236.1000   339.1000   371.9000   453.9000
Total Assets
  1,168.1000   1,271.4000   1,229.6000   1,252.4000   1,358.9000

 

Liabilities

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Accounts Payable
  -   -   -   119.9000   121.4000
Long-term debt
  329.4000   250.7000   93.2000   38.8000   -
Liabilities to Banks
  387.4000   333.8000   176.5000   -   -
Provisions
  26.3000   51.4000   33.7000   -   -
Liabilities
  488.8000   511.8000   394.8000   306.3000   258.5000
Share Capital
  966.4000   1,014.9000   1,022.5000   -   -
Total Equity
  679.3000   759.6000   834.8000   946.1000   1,100.4000
Minority Interests
  -   -   -   -   -
Total liabilities equity
  1,168.1000   1,271.4000   1,229.6000   -   -

 

Income Statement

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Revenues
  314.9000   442.9000   640.8000   789.2000   855.8000
Depreciation (total)
  81.2000   105.4000   193.3000   220.1000   198.8000
Operating Result
  14   76.8000   137.1000   25.4000   68.8000
Interest Income
  -   -   -   -   -
Income Before Taxes
  -13.3000   60.4000   118   175.1000   261.1000
Income Taxes
  7.2000   12.8000   64.5000   66.1000   109.4000
Minority Interests Profit
  0.0000   0.0000   0.0000   -   -
Net Income
  -12.6000   23.2000   71.2000   109   151.7000

 

Per Share

2017
IFRS
in USD
2018
IFRS
in USD
2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
Earnings per Share
  -0.1600   0.2700   0.8400   1.2700   1.7700
Dividend per Share
  0.0000   0.0000   0.0000   -   -

 

Cash Flow

2017
IFRS
in mill. USD
2018
IFRS
in mill. USD
2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
Cash Flow from Operating Activities
  73.6000   226.8000   301.3000   342.1000   330
Cash Flow from Investing Activities
  -75.1000   -116.6000   -77.4000   -177.6000   -203.7000
Cash Flow from Financing
  -58.3000   -32.5000   -184.4000   150   -44.9000
Decrease / Increase in Cash
  -59.1000   77.3000   39.6000   -   -
Employees
  473   883   927   964   1,007