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

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Property and Equipment
  -   297.9000   361.1000   517.1000   1,027.4000
Intangible Assets
  -   975.3000   962   948.2000   943.6000
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   34.2000   27.1000   38.5000   61.2000
Accounts Receivable
  -   9.1000   5.8000   3.4000   9.7000
Cash and Cash Equivalents
  -   301.6000   354.3000   181.7000   105.9000
Current Assets
  -   355.1000   393.8000   250.1000   184.1000
Total Assets
  -   1,655.6000   1,744.5000   1,806.3000   2,218.5000

 

Liabilities

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Accounts Payable
  -   49.9000   48.4000   18.8000   0.0000
Long-term debt
  -   180.8000   183.1000   140.7000   272.1000
Liabilities to Banks
  -   212.7000   227.6000   212.9000   504.5000
Provisions
  -   138.3000   132.9000   130.7000   126.7000
Liabilities
  -   452.2000   454   438.5000   787
Share Capital
  -   1,228.1000   1,228.2000   1,228.7000   1,229.1000
Total Equity
  -   1,203.4000   1,290.5000   1,367.8000   1,431.5000
Minority Interests
  -   3.2000   5.7000   8.1000   10.1000
Total liabilities equity
  -   1,655.6000   1,744.5000   1,806.3000   2,218.5000

 

Income Statement

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Revenues
  81   133.2000   311.3000   332.4000   302.6000
Depreciation (total)
  -   -   -   -   -
Operating Result
  19.2000   58.5000   109.9000   99.5000   75.9000
Interest Income
  -6.3000   -5.7000   -7.8000   .1000   -3.9000
Income Before Taxes
  -2.3000   42   104.5000   99.7000   73.5000
Income Taxes
  6.1000   14.9000   22.5000   26.2000   16.4000
Minority Interests Profit
  -1   -.9000   -2.6000   -2.6000   6.5000
Net Income
  -9.3000   26.2000   79.4000   70.9000   63.7000

 

Per Share

2009
IFRS
in USD
2010
IFRS
in USD
2011
IFRS
in USD
2012
IFRS
in USD
2013
IFRS
in USD
Earnings per Share
  -0.0600   0.1400   0.2004   0.1790   0.1388
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2009
IFRS
in mill. USD
2010
IFRS
in mill. USD
2011
IFRS
in mill. USD
2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
Cash Flow from Operating Activities
  10.8000   10.9000   115.6000   90.8000   93.8000
Cash Flow from Investing Activities
  -31.4000   6.9000   -71   -235.1000   -453.8000
Cash Flow from Financing
  32.4000   259.9000   5.7000   -30   286.1000
Decrease / Increase in Cash
  11.8000   277.6000   52.7000   -172.6000   -75.9000
Employees
  -   1,018   1,155   1,276   1,276