15/11/2024  21:59:58 Chg. +0.02 Volume Bid02:00:00 Ask02:00:00 Market Capitalization Dividend Y. P/E Ratio
4.82USD +0.31% 297,884
Turnover: 1.39 mill.
-Bid Size: - -Ask Size: - 3.32 bill.USD - -

Assets

2018
US GAAP
in mill. CAD
2019
US GAAP
in mill. CAD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Property and Equipment
  6,393.6000   7,231.7000   8,241.8380   11,042.4460   11,944.8850
Intangible Assets
  55   47.6000   114.9130   105.1160   96.6830
Long-Term Investments
  1,002.1000   1,488.3000   2,091.0130   513.9620   1,878.1620
Fixed Assets
  -   -   12,528.9490   15,847.0930   16,533.1320
Inventories
  52.5000   60.3000   134.6450   177.7610   224.9210
Accounts Receivable
  245.7000   259.1000   325.6440   403.4260   528.0570
Cash and Cash Equivalents
  46.8000   62.5000   101.6140   125.1570   57.6230
Current Assets
  491.6000   513.2000   694.9570   938.7430   1,094.4810
Total Assets
  9,389   10,911.5000   13,223.9060   16,785.8360   17,627.6130

 

Liabilities

2018
US GAAP
in mill. CAD
2019
US GAAP
in mill. CAD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Accounts Payable
  89.7000   150.3000   192.1600   185.2910   186.0800
Long-term debt
  88.5000   78.8000   43,998.5960   5,854.9780   7,088.7430
Liabilities to Banks
  165.4000   158.6000   -   -   -
Provisions
  235.6000   308   -   -   -
Liabilities
  5,350.5000   6,173.1000   7,234.5410   9,084.2310   8,937.3380
Share Capital
  -   -   -   -   -
Total Equity
  3,697.5000   4,406.6000   5,203.5780   5,858.9970   5,219.6470
Minority Interests
  519.9000   531.5000   458.6120   1,523.0820   1,616.7920
Total liabilities equity
  9,389   10,911.5000   13,223.9060   16,785.8360   17,627.6130

 

Income Statement

2018
US GAAP
in mill. CAD
2019
US GAAP
in mill. CAD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Revenues
  1,625.4000   1,600.6000   1,677.0580   2.29 mill.   2,765.1550
Depreciation (total)
  260.8000   284.3000   314.1230   402.9630   455.5200
Operating Result
  377.4000   365.4000   384.0930   419.2540   402.0450
Interest Income
  -152.1000   -181.5000   -   -   -
Income Before Taxes
  132.5000   555.1000   792.4110   142.2320   -369.6680
Income Taxes
  11.3000   16.4000   64.5830   -43.4250   -61.5130
Minority Interests Profit
  105.9000   45.9000   54.6350   79.2020   96.1660
Net Income
  185   530.9000   774.0620   255.8560   -220.7090

 

Per Share

2018
US GAAP
in CAD
2019
US GAAP
in CAD
2020
US GAAP
in USD
2021
US GAAP
in USD
2022
US GAAP
in USD
Earnings per Share
  0.3800   1.0500   1.3800   0.4100   -0.3300
Dividend per Share
  0.6700   0.7800   0.8500   0.9400   0.7130

 

Cash Flow

2018
US GAAP
in mill. CAD
2019
US GAAP
in mill. CAD
2020
US GAAP
in mill. USD
2021
US GAAP
in mill. USD
2022
US GAAP
in mill. USD
Cash Flow from Operating Activities
  530.4000   611.3000   505.2170   157.4660   619.0960
Cash Flow from Investing Activities
  -1,455.3000   -1,324.2000   -1,229.9030   -1,798.1090   -1,788.4090
Cash Flow from Financing
  931.9000   733.4000   766.8590   1,673.7160   1,110.2360
Decrease / Increase in Cash
  6.4000   21.5000   -   -   -
Employees
  2,277   2,469   3,400   -   -