Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
141M |
147M |
212M |
113M |
360M |
Minority
Interest
|
10M |
11M |
29M |
37M |
43M |
Net
Income
|
138M |
98M |
136M |
125M |
274M |
Selling
General
Administrative
|
327M |
290M |
277M |
283M |
241M |
Gross
Profit
|
1221M |
1190M |
1297M |
1355M |
899M |
Reconciled
Depreciation
|
553M |
539M |
478M |
473M |
300M |
Ebit
|
302M |
276M |
412M |
637M |
477M |
Ebitda
|
886M |
857M |
882M |
1106M |
775M |
Depreciation
And
Amortization
|
584M |
581M |
470M |
469M |
298M |
Operating
Income
|
302M |
276M |
412M |
637M |
305M |
Other
Operating
Expenses
|
2489M |
1519M |
1448M |
1130M |
1043M |
Interest
Expense
|
140M |
140M |
166M |
138M |
110M |
Tax
Provision
|
13M |
60M |
82M |
45M |
90M |
Interest
Income
|
93M |
128M |
169M |
140M |
92M |
Net
Interest
Income
|
-149M |
-169M |
-192M |
-145M |
-118M |
Income
Tax
Expense
|
13M |
60M |
82M |
-6M |
93M |
Total
Revenue
|
2799M |
1857M |
1881M |
1773M |
1333M |
Total
Operating
Expenses
|
911M |
852M |
864M |
712M |
609M |
Cost
Of
Revenue
|
1578M |
667M |
584M |
418M |
434M |
Total
Other
Income
Expense
Net
|
-161M |
-129M |
-200M |
-524M |
55M |
Net
Income
From
Continuing
Ops
|
128M |
87M |
130M |
119M |
267M |
Net
Income
Applicable
To
Common
Shares
|
99M |
44M |
82M |
76M |
223M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
11156M |
10135M |
9073M |
8911M |
8630M |
Intangible
Assets
|
740M |
782M |
749M |
738M |
760M |
Other
Current
Assets
|
193M |
244M |
167M |
131M |
146M |
Total
Liab
|
7970M |
7675M |
6214M |
5982M |
5529M |
Total
Stockholder
Equity
|
3190M |
2454M |
2841M |
2900M |
3064M |
Other
Current
Liab
|
1196M |
1804M |
857M |
520M |
459M |
Common
Stock
|
2921M |
2895M |
2878M |
2512M |
3441M |
Capital
Stock
|
3524M |
3498M |
3631M |
3465M |
3441M |
Retained
Earnings
|
-404M |
-835M |
-671M |
-474M |
-347M |
Good
Will
|
35M |
35M |
35M |
35M |
35M |
Other
Assets
|
- |
364M |
625M |
617M |
640M |
Cash
|
1423M |
290M |
370M |
343M |
226M |
Cash
And
Equivalents
|
- |
297M |
218M |
67M |
100M |
Total
Current
Liabilities
|
2047M |
2212M |
1205M |
1150M |
1439M |
Current
Deferred
Revenue
|
71M |
158M |
153M |
135M |
60M |
Net
Debt
|
3440M |
3582M |
3127M |
3352M |
3292M |
Short
Term
Debt
|
597M |
133M |
126M |
417M |
857M |
Short
Long
Term
Debt
|
590M |
133M |
126M |
417M |
857M |
Short
Long
Term
Debt
Total
|
4863M |
3872M |
3497M |
3695M |
3518M |
Other
Stockholder
Equity
|
- |
-209M |
-119M |
-91M |
-30M |
Property
Plant
Equipment
|
- |
6487M |
6323M |
6227M |
6184M |
Total
Current
Assets
|
2632M |
1686M |
1186M |
1157M |
868M |
Long
Term
Investments
|
455M |
437M |
145M |
134M |
132M |
Short
Term
Investments
|
40M |
- |
- |
- |
- |
Net
Receivables
|
707M |
910M |
432M |
463M |
293M |
Long
Term
Debt
|
4126M |
3593M |
3234M |
3135M |
2556M |
Inventory
|
309M |
242M |
217M |
220M |
203M |
Accounts
Payable
|
183M |
117M |
69M |
78M |
63M |
Accumulated
Other
Comprehensive
Income
|
70M |
-209M |
-119M |
-91M |
-30M |
Non
Currrent
Assets
Other
|
110M |
688M |
618M |
601M |
627M |
Non
Current
Assets
Total
|
8524M |
8449M |
7887M |
7754M |
7762M |
Capital
Lease
Obligations
|
147M |
146M |
137M |
143M |
105M |
Long
Term
Debt
Total
|
- |
3739M |
3371M |
3278M |
2661M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-910M |
-565M |
-349M |
-866M |
-554M |
Total
Cashflows
From
Investing
Activities
|
-910M |
-565M |
-349M |
-866M |
-554M |
Total
Cash
From
Financing
Activities
|
-102M |
-275M |
-146M |
218M |
233M |
Net
Income
|
128M |
87M |
130M |
119M |
267M |
Change
In
Cash
|
-80M |
20M |
119M |
66M |
130M |
Begin
Period
Cash
Flow
|
387M |
367M |
248M |
182M |
52M |
End
Period
Cash
Flow
|
307M |
387M |
367M |
248M |
182M |
Total
Cash
From
Operating
Activities
|
935M |
867M |
611M |
720M |
450M |
Depreciation
|
553M |
534M |
473M |
469M |
298M |
Other
Cashflows
From
Investing
Activities
|
-228M |
57M |
36M |
71M |
74M |
Dividends
Paid
|
296M |
219M |
242M |
238M |
217M |
Change
To
Inventory
|
-8M |
1M |
-31M |
11M |
-37M |
Sale
Purchase
Of
Stock
|
-150M |
-200M |
-10M |
-74M |
-76M |
Other
Cashflows
From
Financing
Activities
|
421M |
203M |
556M |
863M |
721M |
Capital
Expenditures
|
682M |
622M |
306M |
635M |
355M |
Change
In
Working
Capital
|
179M |
100M |
26M |
69M |
-43M |
Other
Non
Cash
Items
|
145M |
174M |
-12M |
126M |
-85M |
Free
Cash
Flow
|
253M |
245M |
305M |
85M |
95M |