11/11/2024  9:59:58 PM Chg. -0.22 Volume Bid10:01:00 PM Ask10:01:00 PM Market Capitalization Dividend Y. P/E Ratio
6.13CAD -3.46% 8,360
Turnover: 50,877
6.07Bid Size: 300 6.22Ask Size: 2,100 2.15 bill.CAD - -

Assets

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Property and Equipment
  517.1000   1,027.4000   1,274.3000   1,454.3000   1,531.3000
Intangible Assets
  948.2000   943.6000   937.8000   930.5000   922.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  38.5000   61.2000   159.6000   190.9000   220.6000
Accounts Receivable
  3.4000   9.7000   13.1000   35.8000   163.2000
Cash and Cash Equivalents
  181.7000   105.9000   565.6000   112.4000   59.9000
Current Assets
  250.1000   184.1000   756.2000   357   470.8000
Total Assets
  1,806.3000   2,218.5000   3,013.5000   2,780.6000   2,966.6000

 

Liabilities

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Accounts Payable
  18.8000   0.0000   0.0000   0.0000   0.0000
Long-term debt
  140.7000   272.1000   658.9000   763.4000   558.6000
Liabilities to Banks
  212.9000   504.5000   1,185.7000   952.4000   1,154.8000
Provisions
  130.7000   126.7000   126   125.4000   124.8000
Liabilities
  438.5000   787   1,548.3000   1,333.3000   1,546.4000
Share Capital
  1,228.7000   1,229.1000   1,229.1000   1,229.0610   1,229.0610
Total Equity
  1,367.8000   1,431.5000   1,465.2000   1,447.3000   1,420.2000
Minority Interests
  8.1000   10.1000   12.2000   13   13.7000
Total liabilities equity
  1,806.3000   2,218.5000   3,013.5000   2,780.6000   2,966.6000

 

Income Statement

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Revenues
  332.4000   302.6000   277.8000   339.9000   338.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  99.5000   75.9000   73.4000   38.7000   34.4000
Interest Income
  .1000   -3.9000   -16.9000   -8.8000   -7.7000
Income Before Taxes
  99.7000   73.5000   62.7000   11.6000   6.4000
Income Taxes
  26.2000   16.4000   20.8000   18.4000   18.7000
Minority Interests Profit
  -2.6000   6.5000   -2.1000   -1.4000   -1
Net Income
  70.9000   63.7000   39.7000   -8.2000   -13.3000

 

Per Share

2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
Earnings per Share
  0.1790   0.1388   0.1002   -0.0207   -0.0336
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Cash Flow from Operating Activities
  90.8000   93.8000   3   68.9000   79.3000
Cash Flow from Investing Activities
  -235.1000   -453.8000   -266.2000   -298.7000   -355.5000
Cash Flow from Financing
  -30   286.1000   724.2000   -219   225.8000
Decrease / Increase in Cash
  -172.6000   -75.9000   459.7000   -450.8000   -50.4000
Employees
  1,276   1,276   -   -   1,760