Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
4145M |
3620M |
3202M |
3146M |
2588M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
3517M |
2852M |
2444M |
2440M |
1951M |
Selling
General
Administrative
|
1710M |
1218M |
1050M |
1193M |
532M |
Gross
Profit
|
4591M |
4424M |
4361M |
4317M |
3903M |
Reconciled
Depreciation
|
853M |
811M |
779M |
706M |
696M |
Ebit
|
4797M |
3206M |
3311M |
3124M |
3043M |
Ebitda
|
5650M |
4262M |
4424M |
4202M |
3739M |
Depreciation
And
Amortization
|
853M |
1056M |
1113M |
1078M |
696M |
Operating
Income
|
4797M |
3206M |
3311M |
3124M |
2831M |
Other
Operating
Expenses
|
5485M |
4789M |
4399M |
4668M |
4453M |
Interest
Expense
|
652M |
440M |
458M |
448M |
455M |
Tax
Provision
|
628M |
768M |
758M |
706M |
637M |
Interest
Income
|
422M |
581M |
458M |
350M |
624M |
Net
Interest
Income
|
-652M |
-440M |
-458M |
-448M |
-453M |
Income
Tax
Expense
|
628M |
768M |
758M |
706M |
637M |
Total
Revenue
|
8814M |
7995M |
7710M |
7792M |
7316M |
Total
Operating
Expenses
|
1262M |
1218M |
1050M |
1193M |
1040M |
Cost
Of
Revenue
|
4223M |
3571M |
3349M |
3475M |
3413M |
Total
Other
Income
Expense
Net
|
-652M |
414M |
-109M |
22M |
-243M |
Net
Income
From
Continuing
Ops
|
3517M |
2852M |
2444M |
2440M |
1951M |
Net
Income
Applicable
To
Common
Shares
|
3517M |
2852M |
2444M |
2440M |
1951M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
80390M |
73495M |
68177M |
23640M |
22367M |
Intangible
Assets
|
4736M |
42M |
43M |
37M |
12M |
Other
Current
Assets
|
251M |
138M |
216M |
141M |
90M |
Total
Liab
|
37979M |
34609M |
34348M |
16321M |
15298M |
Total
Stockholder
Equity
|
41492M |
38886M |
33829M |
7319M |
7069M |
Other
Current
Liab
|
1353M |
1200M |
1143M |
2056M |
2196M |
Common
Stock
|
25602M |
25516M |
25475M |
1983M |
1993M |
Capital
Stock
|
25602M |
25516M |
25475M |
1983M |
1993M |
Retained
Earnings
|
16420M |
13201M |
10391M |
8095M |
7550M |
Good
Will
|
17729M |
344M |
328M |
329M |
194M |
Other
Assets
|
- |
3254M |
2449M |
1016M |
1096M |
Cash
|
464M |
451M |
69M |
147M |
133M |
Cash
And
Equivalents
|
- |
451M |
69M |
147M |
133M |
Total
Current
Liabilities
|
5710M |
3213M |
3159M |
2653M |
2292M |
Current
Deferred
Revenue
|
432M |
- |
34M |
38M |
142M |
Net
Debt
|
22374M |
19200M |
20058M |
9624M |
8624M |
Short
Term
Debt
|
3245M |
1510M |
1550M |
1186M |
599M |
Short
Long
Term
Debt
|
3143M |
1510M |
1550M |
1186M |
599M |
Short
Long
Term
Debt
Total
|
22838M |
19651M |
20127M |
9771M |
8757M |
Other
Stockholder
Equity
|
88M |
78M |
66M |
55M |
48M |
Property
Plant
Equipment
|
- |
22652M |
21163M |
20422M |
19202M |
Total
Current
Assets
|
3002M |
1889M |
1352M |
1321M |
1210M |
Long
Term
Investments
|
533M |
45314M |
42518M |
199M |
341M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1887M |
1016M |
819M |
825M |
805M |
Long
Term
Debt
|
19351M |
18111M |
18577M |
8585M |
8014M |
Inventory
|
400M |
284M |
235M |
208M |
182M |
Accounts
Payable
|
680M |
503M |
432M |
401M |
453M |
Accumulated
Other
Comprehensive
Income
|
-618M |
91M |
-2103M |
-2814M |
-2522M |
Non
Currrent
Assets
Other
|
1811M |
3521M |
2736M |
1332M |
1454M |
Non
Current
Assets
Total
|
77388M |
71606M |
66825M |
22319M |
21157M |
Capital
Lease
Obligations
|
344M |
270M |
283M |
311M |
354M |
Long
Term
Debt
Total
|
- |
18141M |
18577M |
8585M |
8158M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-1496M |
-12299M |
-2030M |
-1803M |
-1458M |
Total
Cashflows
From
Investing
Activities
|
-1496M |
-13730M |
-2030M |
-1803M |
-1458M |
Total
Cash
From
Financing
Activities
|
-2297M |
9936M |
-764M |
-1111M |
-1542M |
Net
Income
|
3517M |
2852M |
2444M |
2440M |
1951M |
Change
In
Cash
|
369M |
-65M |
14M |
72M |
-277M |
Begin
Period
Cash
Flow
|
82M |
147M |
133M |
61M |
338M |
End
Period
Cash
Flow
|
451M |
82M |
147M |
133M |
61M |
Total
Cash
From
Operating
Activities
|
4142M |
3688M |
2802M |
2990M |
2712M |
Depreciation
|
853M |
811M |
779M |
706M |
696M |
Other
Cashflows
From
Investing
Activities
|
61M |
5M |
-2M |
-8M |
15M |
Dividends
Paid
|
707M |
507M |
467M |
412M |
348M |
Change
To
Inventory
|
-27M |
-14M |
-15M |
-8M |
-11M |
Sale
Purchase
Of
Stock
|
32M |
25M |
-1509M |
-1134M |
-1103M |
Other
Cashflows
From
Financing
Activities
|
-1496M |
11231M |
1244M |
909M |
638M |
Capital
Expenditures
|
1557M |
1532M |
1671M |
1647M |
1551M |
Change
In
Working
Capital
|
-92M |
-66M |
-389M |
-26M |
65M |
Other
Non
Cash
Items
|
-272M |
-151M |
-253M |
-311M |
-256M |
Free
Cash
Flow
|
2585M |
2156M |
1131M |
1343M |
1161M |