31/10/2024  21:16:51 Chg. -1.35 Volume Bid31/10/2024 Ask31/10/2024 Market Capitalization Dividend Y. P/E Ratio
73.83CAD -1.80% 2.38 mill.
Turnover: 175.33 mill.
73.70Bid Size: 300 74.19Ask Size: 200 112.44 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
  25,987   34,397   31,521   34,617   37,273
Intangible Assets
  3,968   5,764   5,044   4,327   5,170
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  6,060   6,579   6,291   5,620   5,281
Accounts Receivable
  4,149   4,372   4,299   3,110   3,384
Cash and Cash Equivalents
  2,027   2,844   3,663   3,160   2,774
Current Assets
  18,583   19,479   21,567   26,271   22,652
Total Assets
  91,030   108,644   112,745   129,480   139,514

 

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
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  51,640   62,777   65,219   76,233   82,287
Share Capital
  4,956   5,756   5,997   6,580   8,117
Total Equity
  37,399   44,251   47,526   53,247   57,227
Minority Interests
  18,516   23,190   26,647   29,545   31,920
Total liabilities equity
  91,030   108,644   112,745   129,480   139,514

 

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
  15,921   18,697   20,830   18,364   19,913
Depreciation (total)
  904   1,263   1,455   1,470   1,695
Operating Result
  5,248   5,918   7,242   5,560   7,685
Interest Income
  -2,352   -2,497   -2,553   -2,579   -2,820
Income Before Taxes
  4,182   3,263   4,689   6,532   4,865
Income Taxes
  97   516   845   1,323   196
Minority Interests Profit
  -1,717   -1,367   -1,724   -2,099   -2,328
Net Income
  1,957   1,380   2,120   3,110   2,341

 

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
  2.0000   1.3470   2.1400   3.1930   1.5070
Dividend per Share
  0.3470   0.3670   0.4270   0.4200   0.3130

 

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
  676   1,497   2,278   2,574   2,788
Cash Flow from Investing Activities
  -2,977   3,923   -4,041   -9,596   -11,064
Cash Flow from Financing
  2,650   -4,562   2,710   6,633   8,222
Decrease / Increase in Cash
  349   858   947   -389   -54
Employees
  23,000   24,000   28,000   30,000   55,700