14/11/2024  22:00:00 Chg. -4.21 Volume Bid22:14:58 Ask22:14:58 Market Capitalization Dividend Y. P/E Ratio
258.44CAD -1.60% 307,388
Turnover: 78.92 mill.
257.88Bid Size: 100 258.95Ask Size: 100 66.66 bill.CAD - -

Assets

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Property and Equipment
  1,337.5000   1,450.5000   2,457.6000   2,450.6000   2,594.2050
Intangible Assets
  381.5000   449.6000   541.9000   527.9000   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  152.2000   176.3000   235.8000   234   -
Cash and Cash Equivalents
  9.9000   12.6000   23.2000   13.6000   -
Current Assets
  215.6000   249.3000   362.5000   328.5000   366.1440
Total Assets
  2,916   3,328   5,076   5,064.3000   5,250.0310

 

Liabilities

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Accounts Payable
  85.3000   95.1000   130.3000   105.4000   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  433.5000   503.3000   586.7000   620.7000   659.5000
Liabilities
  1,545.6000   1,928.3000   3,192.9000   3,016   3,016.2900
Share Capital
  1.1000   1.1000   1.2000   1.2000   -
Total Equity
  1,366.1000   1,394.9000   1,878.2000   2,043.1000   2,233.7410
Minority Interests
  4.3000   4.8000   5   5.1000   -
Total liabilities equity
  2,916   3,328   5,076   5,064.3000   5,250.0310

 

Income Statement

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Revenues
  1,319.8000   1,505.4000   1,661.6000   1,928.8000   2,079.1660
Depreciation (total)
  147.5000   167.1000   193.6000   25.4000   -
Operating Result
  272.4000   317.1000   316.1000   394.7000   449.2690
Interest Income
  -39.5000   -44.5000   -53   -73.6000   -
Income Before Taxes
  225.5000   273.1000   265.1000   320.9000   385.6620
Income Taxes
  89.3000   107   105.4000   124.9000   -
Minority Interests Profit
  -1   -.9000   -.6000   -.4000   -
Net Income
  135.1000   165.2000   159.1000   195.7000   232.5250

 

Per Share

2010
US GAAP
in USD
2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
Earnings per Share
  0.7800   0.9800   0.8730   1.0530   1.8700
Dividend per Share
  0.0530   0.2100   0.2470   0.2770   0.3170

 

Cash Flow

2010
US GAAP
in mill. USD
2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
Cash Flow from Operating Activities
  328.4000   388.2000   416.3000   484.1000   545.2200
Cash Flow from Investing Activities
  -214.2000   -400.5000   -1,733.8000   -251   -363.4080
Cash Flow from Financing
  -113.9000   15.1000   1,328.1000   -242.7000   -181.0500
Decrease / Increase in Cash
  .2000   2.8000   10.6000   -9.6000   .7620
Employees
  5,510   5,909   6,606   6,633   6,777