10/15/2024  10:00:01 PM Chg. -6.46 Volume Bid10:12:04 PM Ask10:12:04 PM Market Capitalization Dividend Y. P/E Ratio
4,409.78CAD -0.15% 32,462
Turnover: 125.02 mill.
4,394.40Bid Size: 100 4,414.05Ask Size: 100 93.17 bill.CAD - -

Assets

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Property and Equipment
  78   86   93   128   142
Intangible Assets
  1,997   2,325   3,428   4,679   6,707
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   2,790   3,931   5,422   7,554
Inventories
  141   27   35   48   51
Accounts Receivable
  422   483   600   876   1,146
Cash and Cash Equivalents
  316   758   763   811   1,284
Current Assets
  1,062   1,585   1,835   2,461   3,345
Total Assets
  3,488   4,375   5,766   7,882   10,899

 

Liabilities

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Accounts Payable
  -   666   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  295   297   447   482   625
Liabilities
  2,800   3,328   4,245   5,949   8,938
Share Capital
  99   -   -   -   -
Total Equity
  687   1,048   1,061   1,712   1,876
Minority Interests
  -   -   460   221   85
Total liabilities equity
  3,488   4,375   5,766   7,882   10,899

 

Income Statement

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Revenues
  3,490   3,969   5,106   6,622   8,407
Depreciation (total)
  331   508   639   819   1,021
Operating Result
  511   723   873   882   -
Interest Income
  -48   -42   -61   -   -226
Income Before Taxes
  456   -   -   -   -
Income Taxes
  164   167   206   175   204
Minority Interests Profit
  -   -   142   -38   -503
Net Income
  333   436   310   512   565

 

Per Share

2019
IFRS
in USD
2020
IFRS
in USD
2021
IFRS
in USD
2022
IFRS
in USD
2023
IFRS
in USD
Earnings per Share
  15.7300   20.5900   14.6500   24.1800   26.6700
Dividend per Share
  24.0000   4.0000   4.0000   4.0000   4.0000

 

Cash Flow

2019
IFRS
in mill. USD
2020
IFRS
in mill. USD
2021
IFRS
in mill. USD
2022
IFRS
in mill. USD
2023
IFRS
in mill. USD
Cash Flow from Operating Activities
  767   1,186   1,300   1,297   1,779
Cash Flow from Investing Activities
  -544   -512   -1,238   -1,694   -1,639
Cash Flow from Financing
  -496   -247   -41   483   316
Decrease / Increase in Cash
  -273   -   -   -   -
Employees
  -   -   -   -   -