Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
63.27 CAD | +1.12% | +0.06% | +22.24% |
13/09 | Sector Update: Energy Stocks Rise Late Afternoon | MT |
13/09 | Sector Update: Energy Stocks Rise in Friday Afternoon Trading | MT |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 1.33TCr | 1.3TCr | 1.34TCr | 1.5TCr | 1.59TCr | |||||
Total Revenues | 1.33TCr | 1.3TCr | 1.34TCr | 1.5TCr | 1.59TCr | |||||
Cost of Goods Sold, Total | 417.2Cr | 376.7Cr | 400.7Cr | 536.5Cr | 529Cr | |||||
Gross Profit | 908.3Cr | 923.2Cr | 938Cr | 961.2Cr | 1.06TCr | |||||
Selling General & Admin Expenses, Total | 11Cr | 11Cr | 9.7Cr | 10Cr | 11Cr | |||||
Depreciation & Amortization - (IS) | 246.4Cr | 259Cr | 252.2Cr | 258.4Cr | 277.8Cr | |||||
Other Operating Expenses | 73Cr | 73Cr | 8.1Cr | 79Cr | 93Cr | |||||
Other Operating Expenses, Total | 329.7Cr | 342.8Cr | 270Cr | 347.9Cr | 382.1Cr | |||||
Operating Income | 578.6Cr | 580.4Cr | 668Cr | 613.3Cr | 682.3Cr | |||||
Interest Expense, Total | -233.3Cr | -222.8Cr | -236Cr | -258.8Cr | -326.3Cr | |||||
Interest And Investment Income | 16Cr | 17Cr | 44Cr | 15Cr | 23Cr | |||||
Net Interest Expenses | -217.1Cr | -205.5Cr | -191.6Cr | -243.5Cr | -303.4Cr | |||||
Income (Loss) On Equity Invest. | 92Cr | 101.9Cr | 90Cr | 105.4Cr | 137.7Cr | |||||
Currency Exchange Gains (Loss) | 30Cr | 4Cr | -24Cr | -18Cr | 32Cr | |||||
Other Non Operating Income (Expenses) | 48Cr | 35Cr | 27Cr | 37Cr | 58Cr | |||||
EBT, Excl. Unusual Items | 530.8Cr | 515.7Cr | 568.5Cr | 493.6Cr | 606.1Cr | |||||
Restructuring Charges | - | - | -8.1Cr | - | - | |||||
Merger & Related Restructuring Charges | - | - | - | - | - | |||||
Impairment of Goodwill | - | - | - | -57Cr | - | |||||
Gain (Loss) On Sale Of Investments | - | - | - | -305.5Cr | -208.7Cr | |||||
Gain (Loss) On Sale Of Assets | -12Cr | -5Cr | 3Cr | 6.4Cr | 3.6Cr | |||||
Asset Writedown | - | - | -312.6Cr | - | - | |||||
Other Unusual Items | - | - | -34Cr | - | - | |||||
EBT, Incl. Unusual Items | 518.7Cr | 510.7Cr | 216.6Cr | 137.4Cr | 401Cr | |||||
Income Tax Expense | 75Cr | 19Cr | 12Cr | 59Cr | 94Cr | |||||
Earnings From Continuing Operations | 443.3Cr | 491.3Cr | 204.6Cr | 78Cr | 306.8Cr | |||||
Net Income to Company | 443.3Cr | 491.3Cr | 204.6Cr | 78Cr | 306.8Cr | |||||
Minority Interest | -29Cr | -30Cr | -9.1Cr | -3.7Cr | -15Cr | |||||
Net Income - (IS) | 414Cr | 461.6Cr | 195.5Cr | 75Cr | 292.2Cr | |||||
Preferred Dividend and Other Adjustments | 16Cr | 16Cr | 14Cr | 11Cr | 9.3Cr | |||||
Net Income to Common Incl Extra Items | 397.6Cr | 445.7Cr | 181.5Cr | 64Cr | 282.9Cr | |||||
Net Income to Common Excl. Extra Items | 397.6Cr | 445.7Cr | 181.5Cr | 64Cr | 282.9Cr | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 4.28 | 4.74 | 1.87 | 0.64 | 2.75 | |||||
Basic EPS - Continuing Operations | 4.28 | 4.74 | 1.87 | 0.64 | 2.75 | |||||
Basic Weighted Average Shares Outstanding | 93Cr | 94Cr | 97Cr | 100Cr | 103Cr | |||||
Net EPS - Diluted | 4.27 | 4.74 | 1.86 | 0.64 | 2.75 | |||||
Diluted EPS - Continuing Operations | 4.27 | 4.74 | 1.86 | 0.64 | 2.75 | |||||
Diluted Weighted Average Shares Outstanding | 93Cr | 94Cr | 97Cr | 100Cr | 103Cr | |||||
Normalized Basic EPS | 3.26 | 3.11 | 3.56 | 3.06 | 3.54 | |||||
Normalized Diluted EPS | 3.25 | 3.11 | 3.55 | 3.06 | 3.54 | |||||
Dividend Per Share | 3 | 3.24 | 3.48 | 3.6 | 3.72 | |||||
Payout Ratio | 47.29 | 68.15 | 176.88 | 440.91 | 98.53 | |||||
Supplemental Items | ||||||||||
EBITDA | 825Cr | 839.4Cr | 920.2Cr | 871.7Cr | 960.1Cr | |||||
EBITA | 578.6Cr | 580.4Cr | 668Cr | 613.3Cr | 682.3Cr | |||||
EBIT | 578.6Cr | 580.4Cr | 668Cr | 613.3Cr | 682.3Cr | |||||
EBITDAR | 835.6Cr | 850.5Cr | 929.9Cr | 881.8Cr | 971.5Cr | |||||
Effective Tax Rate - (Ratio) | 14.54 | 3.8 | 5.54 | 42.87 | 23.49 | |||||
Current Domestic Taxes | 8.4Cr | -5.4Cr | 2.9Cr | 4.3Cr | 7.3Cr | |||||
Current Foreign Taxes | 62Cr | 31Cr | 28Cr | 37Cr | 86Cr | |||||
Total Current Taxes | 70Cr | 25Cr | 30Cr | 42Cr | 93Cr | |||||
Deferred Domestic Taxes | -2.9Cr | -22Cr | -33Cr | -47Cr | -3.9Cr | |||||
Deferred Foreign Taxes | 8.4Cr | 17Cr | 14Cr | 64Cr | 5Cr | |||||
Total Deferred Taxes | 5.5Cr | -5.8Cr | -18Cr | 17Cr | 1.1Cr | |||||
Normalized Net Income | 302.45Cr | 292.61Cr | 346.21Cr | 304.8Cr | 364.21Cr | |||||
Interest Capitalized | 19Cr | 29Cr | 2.2Cr | 2.7Cr | 19Cr | |||||
Interest on Long-Term Debt | 192.4Cr | 198.7Cr | 197.1Cr | 246.2Cr | 317.9Cr | |||||
Non-Cash Pension Expense | -5.4Cr | -5.1Cr | -7.2Cr | -9.4Cr | -7.6Cr | |||||
Supplemental Operating Expense Items | ||||||||||
Net Rental Expense, Total | 11Cr | 11Cr | 9.7Cr | 10Cr | 11Cr | |||||
Imputed Operating Lease Interest Expense | 4.24Cr | 4.45Cr | 3.58Cr | 3.77Cr | 5.14Cr | |||||
Imputed Operating Lease Depreciation | 6.36Cr | 6.65Cr | 6.12Cr | 6.33Cr | 6.26Cr | |||||
Stock-Based Comp., Other (Total) | 1.3Cr | 1.2Cr | 1.2Cr | 1Cr | 90L | |||||
Total Stock-Based Compensation | 1.3Cr | 1.2Cr | 1.2Cr | 1Cr | 90L |