5/17/2024  10:00:00 PM Chg. +0.29 Volume Bid10:24:09 PM Ask10:24:09 PM Market Capitalization Dividend Y. P/E Ratio
11.26CAD +2.64% 358,133
Turnover: 3.99 mill.
11.26Bid Size: 100 11.28Ask Size: 200 2.04 bill.CAD - -

Assets

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Property and Equipment
  350.7000   641.7000   668.6000   656.8000   384.9000
Intangible Assets
  28.7000   26.2000   26.1000   21.6000   22.8000
Long-Term Investments
  132.2000   129.8000   130.5000   99.7000   203.5000
Fixed Assets
  -   -   -   -   -
Inventories
  55.1000   48.1000   46.1000   41.7000   28.3000
Accounts Receivable
  69.6000   59.1000   36.2000   29.9000   45.1000
Cash and Cash Equivalents
  121.5000   48.9000   36.3000   26.6000   11.8000
Current Assets
  253.4000   162.8000   138.8000   106.7000   91.6000
Total Assets
  972.2000   987.8000   980.2000   906.2000   734

 

Liabilities

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Accounts Payable
  26.7000   26.9000   18.4000   21.5000   12.9000
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  0.0000   10.8000   3.1000   0.0000   0.0000
Provisions
  76.3000   88.9000   75.9700   66.8100   57.9000
Liabilities
  217.8000   236.3000   276.2000   268   181.9000
Share Capital
  374.7000   436.8000   439.7000   439.7360   482.6560
Total Equity
  754.3000   751.5000   703.9000   638.1000   552
Minority Interests
  7   6.3000   1.9000   .7000   .2000
Total liabilities equity
  972.2000   987.8000   980.2000   906.2000   734

 

Income Statement

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Revenues
  384.7000   344.7000   324   260.1000   279.5000
Depreciation (total)
  -   -   -   -   -
Operating Result
  54.3000   36.7000   -44.1000   -29.5000   -134.5000
Interest Income
  -4.7000   -9.8000   -11   -11.4000   -12.4000
Income Before Taxes
  49.7000   26.9000   -55.4000   -40.9000   -146.9000
Income Taxes
  .2000   1.5000   -3.8000   -.4000   6
Minority Interests Profit
  24.5000   9.3000   3.8000   1.1000   .6000
Net Income
  54.4000   22.5000   -58.9000   -47   -151.6000

 

Per Share

2012
IFRS
in USD
2013
IFRS
in USD
2014
IFRS
in USD
2015
IFRS
in USD
2016
IFRS
in USD
Earnings per Share
  0.4300   0.1700   -0.4200   -0.3300   -1.0100
Dividend per Share
  0.0000   0.0000   0.0000   0.0000   0.0000

 

Cash Flow

2012
IFRS
in mill. USD
2013
IFRS
in mill. USD
2014
IFRS
in mill. USD
2015
IFRS
in mill. USD
2016
IFRS
in mill. USD
Cash Flow from Operating Activities
  78.3000   99.5000   98.1000   87.7000   83.2000
Cash Flow from Investing Activities
  -127   -209.4000   -173.7000   -74.8000   -23.1000
Cash Flow from Financing
  -2.5000   37.3000   63   -22.6000   -74.9000
Decrease / Increase in Cash
  -51.3000   -72.7000   -12.6000   -9.7000   -14.8000
Employees
  4,837   4,382   4,758   3,974   2,898