Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
63.27 CAD | +1.12% | -0.11% | +22.24% |
09-13 | Sector Update: Energy Stocks Rise Late Afternoon | MT |
09-13 | Sector Update: Energy Stocks Rise in Friday Afternoon Trading | MT |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 13.26B | 13B | 13.39B | 14.98B | 15.93B | |||||
Total Revenues | 13.26B | 13B | 13.39B | 14.98B | 15.93B | |||||
Cost of Goods Sold, Total | 4.17B | 3.77B | 4.01B | 5.36B | 5.29B | |||||
Gross Profit | 9.08B | 9.23B | 9.38B | 9.61B | 10.64B | |||||
Selling General & Admin Expenses, Total | 106M | 111M | 97M | 101M | 114M | |||||
Depreciation & Amortization - (IS) | 2.46B | 2.59B | 2.52B | 2.58B | 2.78B | |||||
Other Operating Expenses | 727M | 727M | 81M | 794M | 929M | |||||
Other Operating Expenses, Total | 3.3B | 3.43B | 2.7B | 3.48B | 3.82B | |||||
Operating Income | 5.79B | 5.8B | 6.68B | 6.13B | 6.82B | |||||
Interest Expense, Total | -2.33B | -2.23B | -2.36B | -2.59B | -3.26B | |||||
Interest And Investment Income | 162M | 173M | 444M | 153M | 229M | |||||
Net Interest Expenses | -2.17B | -2.06B | -1.92B | -2.44B | -3.03B | |||||
Income (Loss) On Equity Invest. | 920M | 1.02B | 898M | 1.05B | 1.38B | |||||
Currency Exchange Gains (Loss) | 298M | 40M | -244M | -185M | 320M | |||||
Other Non Operating Income (Expenses) | 475M | 349M | 267M | 369M | 575M | |||||
EBT, Excl. Unusual Items | 5.31B | 5.16B | 5.68B | 4.94B | 6.06B | |||||
Restructuring Charges | - | - | -81M | - | - | |||||
Merger & Related Restructuring Charges | - | - | - | - | - | |||||
Impairment of Goodwill | - | - | - | -571M | - | |||||
Gain (Loss) On Sale Of Investments | - | - | - | -3.06B | -2.09B | |||||
Gain (Loss) On Sale Of Assets | -121M | -50M | 30M | 64M | 36M | |||||
Asset Writedown | - | - | -3.13B | - | - | |||||
Other Unusual Items | - | - | -342M | - | - | |||||
EBT, Incl. Unusual Items | 5.19B | 5.11B | 2.17B | 1.37B | 4.01B | |||||
Income Tax Expense | 754M | 194M | 120M | 589M | 942M | |||||
Earnings From Continuing Operations | 4.43B | 4.91B | 2.05B | 785M | 3.07B | |||||
Net Income to Company | 4.43B | 4.91B | 2.05B | 785M | 3.07B | |||||
Minority Interest | -293M | -297M | -91M | -37M | -146M | |||||
Net Income - (IS) | 4.14B | 4.62B | 1.96B | 748M | 2.92B | |||||
Preferred Dividend and Other Adjustments | 164M | 159M | 140M | 107M | 93M | |||||
Net Income to Common Incl Extra Items | 3.98B | 4.46B | 1.82B | 641M | 2.83B | |||||
Net Income to Common Excl. Extra Items | 3.98B | 4.46B | 1.82B | 641M | 2.83B | |||||
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 | 929M | 940M | 973M | 995M | 1.03B | |||||
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 | 931M | 940M | 974M | 996M | 1.03B | |||||
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 | 8.25B | 8.39B | 9.2B | 8.72B | 9.6B | |||||
EBITA | 5.79B | 5.8B | 6.68B | 6.13B | 6.82B | |||||
EBIT | 5.79B | 5.8B | 6.68B | 6.13B | 6.82B | |||||
EBITDAR | 8.36B | 8.5B | 9.3B | 8.82B | 9.72B | |||||
Effective Tax Rate - (Ratio) | 14.54 | 3.8 | 5.54 | 42.87 | 23.49 | |||||
Current Domestic Taxes | 84M | -54M | 29M | 43M | 73M | |||||
Current Foreign Taxes | 615M | 306M | 276M | 372M | 858M | |||||
Total Current Taxes | 699M | 252M | 305M | 415M | 931M | |||||
Deferred Domestic Taxes | -29M | -224M | -327M | -467M | -39M | |||||
Deferred Foreign Taxes | 84M | 166M | 142M | 641M | 50M | |||||
Total Deferred Taxes | 55M | -58M | -185M | 174M | 11M | |||||
Normalized Net Income | 3.02B | 2.93B | 3.46B | 3.05B | 3.64B | |||||
Interest Capitalized | 186M | 294M | 22M | 27M | 187M | |||||
Interest on Long-Term Debt | 1.92B | 1.99B | 1.97B | 2.46B | 3.18B | |||||
Non-Cash Pension Expense | -54M | -51M | -72M | -94M | -76M | |||||
Supplemental Operating Expense Items | ||||||||||
Net Rental Expense, Total | 106M | 111M | 97M | 101M | 114M | |||||
Imputed Operating Lease Interest Expense | 42.4M | 44.52M | 35.78M | 37.72M | 51.36M | |||||
Imputed Operating Lease Depreciation | 63.6M | 66.48M | 61.22M | 63.28M | 62.64M | |||||
Stock-Based Comp., Other (Total) | 13M | 12M | 12M | 10M | 9M | |||||
Total Stock-Based Compensation | 13M | 12M | 12M | 10M | 9M |