2024-06-04  10:00:00 PM Chg. -1.24 Volume Bid2:47:07 PM Ask2:47:07 PM Market Capitalization Dividend Y. P/E Ratio
69.09CAD -1.76% 81,798
Turnover: 5.54 mill.
67.17Bid Size: 300 67.17Ask Size: 300 4.68 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
  3,576.2000   3,677.1000   3,686.1500   4,155.2800   4,411.7680
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   194.0300   217.3200   197.0800   184.2490
Fixed Assets
  3,964.1000   4,101.1300   4,100.8200   4,755.1100   4,946.2340
Inventories
  281.1000   308.7000   459.5600   439.7700   426.7740
Accounts Receivable
  8.2000   412   551.3700   500.9300   533.6150
Cash and Cash Equivalents
  416.8000   833.8400   932.0700   857.7500   458.0150
Current Assets
  1,232.5000   1,594.9200   1,988.8000   1,876.3700   1,480.3210
Total Assets
  5,196.6000   5,696.0500   6,089.6200   6,631.4800   6,426.5550

 

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
  -   600.9500   835.9500   789.2000   771.8670
Long-term debt
  -   2,948.3200   2,765.2200   2,897.8100   1,827.0850
Liabilities to Banks
  -   -   -   -   -
Provisions
  272.8000   213.3900   212.7100   227   217.8400
Liabilities
  3,566.3000   4,254.5900   4,134.8900   4,202.0200   4,253.5380
Share Capital
  440.5000   -   -   -   -
Total Equity
  1,630.4000   1,149.1000   1,683.5800   2,112.0100   1,930.9270
Minority Interests
  298.7000   292.3600   271.1600   317.4400   242.0900
Total liabilities equity
  5,196.6000   5,696.0500   6,089.6200   6,631.4800   6,426.5550

 

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
  3,283.5000   2,649.9600   4,414.5600   4,311.1900   3,723.4750
Depreciation (total)
  344.1000   357.1300   363.0800   372.4200   391.8300
Operating Result
  189.5000   -52.4500   711.9700   610.6000   263.5730
Interest Income
  -124.4000   -   -   -   -77.4280
Income Before Taxes
  120.8000   -   -   -   -
Income Taxes
  38.8000   -62.1100   110.4300   119.8600   1.4890
Minority Interests Profit
  -28.6000   -31.3500   -73.5500   -108.4600   109.9820
Net Income
  87.8000   -156.6800   482.3600   353.8300   174.1400

 

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
  1.1500   -2.0600   6.3400   4.9500   2.5700
Dividend per Share
  1.4400   0.4700   0.3250   0.6200   0.7300

 

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
  515.4000   461.0800   993.9300   987.3500   660.2690
Cash Flow from Investing Activities
  -250.7000   -278.0600   -253.0500   -553.1400   -508.5830
Cash Flow from Financing
  -104.1000   234.1000   -642.6500   -508.5300   -551.4180
Decrease / Increase in Cash
  160.7000   -   -   -   -
Employees
  1,544   -   -   -   -