11/12/2024  10:00:00 PM Chg. +0.03 Volume Bid10:12:18 PM Ask10:12:18 PM Market Capitalization Dividend Y. P/E Ratio
3.56CAD +0.85% 1.58 mill.
Turnover: 5.59 mill.
3.52Bid Size: 10,500 3.59Ask Size: 1,000 2.43 bill.CAD - -

Assets

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Property and Equipment
  2,695.3000   3,134.9000   3,336.5000   3,008.7000   2,803.2000
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  106.5000   163.3000   182   187.5000   145.9000
Accounts Receivable
  6.7000   0.0000   0.0000   0.0000   0.0000
Cash and Cash Equivalents
  309.4000   687.8000   414.4000   370.5000   335.5000
Current Assets
  461.4000   917.5000   658   634.5000   614.6000
Total Assets
  3,221.4000   4,283.7000   4,199   3,881.8000   3,675.5000

 

Liabilities

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Accounts Payable
  28   0.0000   0.0000   0.0000   0.0000
Long-term debt
  -   -   -   16.9000   2.1000
Liabilities to Banks
  0.0000   0.0000   0.0000   16.9000   2.1000
Provisions
  159.5000   332.4000   390.4000   504.3000   423.6000
Liabilities
  939   1,607.2000   1,479.1000   1,610.6000   1,575.9000
Share Capital
  2,464   2,618.4000   2,815.3000   2,820.9000   2,841
Total Equity
  2,282.4000   2,676.5000   2,719.9000   2,271.2000   2,099.6000
Minority Interests
  0.0000   0.0000   0.0000   0.0000   0.0000
Total liabilities equity
  3,221.4000   4,283.7000   4,199   3,881.8000   3,675.5000

 

Income Statement

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Revenues
  695.9000   791.3000   779.7000   726   712.9000
Depreciation (total)
  -   -   -   -   -
Operating Result
  267.8000   273.9000   -175   -343.2000   -4.7000
Interest Income
  -1.5000   -15   -37.6000   -25.6000   -37.1000
Income Before Taxes
  258.4000   278.8000   -191.6000   -409.5000   -308.3000
Income Taxes
  79.4000   79.8000   -.4000   67.6000   -106.9000
Minority Interests Profit
  -   -   -   -   -
Net Income
  179   199   -191.2000   -477.1000   -201.4000

 

Per Share

2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
Earnings per Share
  0.4200   0.4300   -0.3900   -0.9500   -0.4000
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
Cash Flow from Operating Activities
  229.5000   235.8000   171.9000   268.8000   262.6000
Cash Flow from Investing Activities
  -403.3000   -497.5000   -393.7000   -257.7000   -324.5000
Cash Flow from Financing
  -5.4000   639.9000   -47.1000   -52.9000   45.7000
Decrease / Increase in Cash
  -181.3000   378.4000   -273.4000   -43.9000   -35
Employees
  1,509   1,721   1,806   1,662   1,623