2024-05-01  5:34:43 PM Chg. +0.72 Volume Bid5:34:44 PM Ask5:34:44 PM Market Capitalization Dividend Y. P/E Ratio
223.92CAD +0.32% 40,088
Turnover: 8.75 mill.
223.86Bid Size: 500 224.00Ask Size: 100 57.65 bill.CAD - -

Assets

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Property and Equipment
  2,738.2880   4,738.0550   4,820.9340   5,168.9960   5,516.3470
Intangible Assets
  -   1,067.1580   1,087.4360   1,128.6280   1,163.0630
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   10,360.5330   10,837.8130   11,534.4260   12,607.0970
Inventories
  -   -   -   -   -
Accounts Receivable
  -   485.1380   554.4580   609.5450   662.8080
Cash and Cash Equivalents
  -   154.3820   433.8150   319.3050   326.7380
Current Assets
  362.4270   832.5690   1,176.8680   1,092.9030   1,130.5980
Total Assets
  5,121.7980   11,193.1020   12,014.6810   12,627.3290   13,737.6950

 

Liabilities

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Accounts Payable
  -   251.2530   330.5230   359.9670   436.9700
Long-term debt
  -   3,616.7600   3,899.5720   4,153.4650   4,353.7820
Liabilities to Banks
  -   -   -   -   -
Provisions
  588.5000   1,137.2000   968.8000   1,049.5000   1,099.9000
Liabilities
  3,130.0140   5,538.2250   5,740.6110   6,167.1410   6,799.3410
Share Capital
  -   6,262.2120   4,187.5680   4,131.3070   4,135.3430
Total Equity
  1,991.7840   5,654.8770   6,274.0700   6,460.1880   6,938.3540
Minority Interests
  -   7.3620   5.4000   5.5800   4.8500
Total liabilities equity
  5,121.7980   11,193.1020   12,014.6810   12,627.3290   13,737.6950

 

Income Statement

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Revenues
  2,117.2870   3,375.8630   4,630.4880   4,922.9410   5,388.6790
Depreciation (total)
  -   393.6000   530.1870   572.7080   125.5220
Operating Result
  -61.5320   452.2980   627.0980   832.2440   837.7780
Interest Income
  -   -92.7090   -120.1240   -124.9340   -137.5910
Income Before Taxes
  -126.2860   361.3650   508.5100   707.1400   705.8910
Income Taxes
  31.5860   114.0440   68.9100   159.9860   139.2100
Minority Interests Profit
  -   -.7810   -.6030   -.2830   .1600
Net Income
  -95.7640   246.5400   576.8170   546.8710   566.8410

 

Per Share

2015
US GAAP
in USD
2016
US GAAP
in USD
2017
US GAAP
in USD
2018
US GAAP
in USD
2019
US GAAP
in USD
Earnings per Share
  -0.7800   1.0733   2.1900   2.0700   2.1500
Dividend per Share
  0.3570   0.4100   0.5000   0.5800   0.6650

 

Cash Flow

2015
US GAAP
in mill. USD
2016
US GAAP
in mill. USD
2017
US GAAP
in mill. USD
2018
US GAAP
in mill. USD
2019
US GAAP
in mill. USD
Cash Flow from Operating Activities
  576.9990   795.3120   1,187.2600   1,411.2350   1,540.5470
Cash Flow from Investing Activities
  -470.5340   -296.3950   -966.2320   -1,371.8200   -1,426.0060
Cash Flow from Financing
  -109.8440   -354.8690   56.7600   -187.5780   -95.8940
Decrease / Increase in Cash
  -3.3790   143.4500   279.5830   -149.4530   19.2550
Employees
  7,227   14,671   15,283   16,356   18,204