07/06/2024  22:00:00 Chg. -0.21 Volume Bid22:10:04 Ask22:10:04 Market Capitalization Dividend Y. P/E Ratio
8.88CAD -2.31% 11,625
Turnover: 104,196
8.84Bid Size: 1,600 9.25Ask Size: 100 3.18 bill.CAD - -

Assets

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Property and Equipment
  297.9000   361.1000   517.1000   1,027.4000   1,274.3000
Intangible Assets
  975.3000   962   948.2000   943.6000   937.8000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  34.2000   27.1000   38.5000   61.2000   159.6000
Accounts Receivable
  9.1000   5.8000   3.4000   9.7000   13.1000
Cash and Cash Equivalents
  301.6000   354.3000   181.7000   105.9000   565.6000
Current Assets
  355.1000   393.8000   250.1000   184.1000   756.2000
Total Assets
  1,655.6000   1,744.5000   1,806.3000   2,218.5000   3,013.5000

 

Liabilities

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Accounts Payable
  49.9000   48.4000   18.8000   0.0000   0.0000
Long-term debt
  180.8000   183.1000   140.7000   272.1000   658.9000
Liabilities to Banks
  212.7000   227.6000   212.9000   504.5000   1,185.7000
Provisions
  138.3000   132.9000   130.7000   126.7000   126
Liabilities
  452.2000   454   438.5000   787   1,548.3000
Share Capital
  1,228.1000   1,228.2000   1,228.7000   1,229.1000   1,229.1000
Total Equity
  1,203.4000   1,290.5000   1,367.8000   1,431.5000   1,465.2000
Minority Interests
  3.2000   5.7000   8.1000   10.1000   12.2000
Total liabilities equity
  1,655.6000   1,744.5000   1,806.3000   2,218.5000   3,013.5000

 

Income Statement

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Revenues
  133.2000   311.3000   332.4000   302.6000   277.8000
Depreciation (total)
  -   -   -   -   -
Operating Result
  58.5000   109.9000   99.5000   75.9000   73.4000
Interest Income
  -5.7000   -7.8000   .1000   -3.9000   -16.9000
Income Before Taxes
  42   104.5000   99.7000   73.5000   62.7000
Income Taxes
  14.9000   22.5000   26.2000   16.4000   20.8000
Minority Interests Profit
  -.9000   -2.6000   -2.6000   6.5000   -2.1000
Net Income
  26.2000   79.4000   70.9000   63.7000   39.7000

 

Per Share

2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
Earnings per Share
  0.1400   0.2004   0.1790   0.1388   0.1002
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
Cash Flow from Operating Activities
  10.9000   115.6000   90.8000   93.8000   3
Cash Flow from Investing Activities
  6.9000   -71   -235.1000   -453.8000   -266.2000
Cash Flow from Financing
  259.9000   5.7000   -30   286.1000   724.2000
Decrease / Increase in Cash
  277.6000   52.7000   -172.6000   -75.9000   459.7000
Employees
  1,018   1,155   1,276   1,276   -