Income Statement
(Currency in CAD)
Breakdown |
31-01-2023
|
31-01-2022
|
31-01-2021
|
31-01-2020
|
31-01-2019
|
Income
Before
Tax
|
1076.107M |
893.401M |
765.354M |
770.367M |
755.947M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
801.863M |
663.169M |
564.348M |
564.039M |
548.874M |
Selling
General
Administrative
|
720.312M |
652.832M |
654.032M |
551.699M |
509.337M |
Gross
Profit
|
2198.206M |
1902.225M |
1765.011M |
1652.358M |
1393.164M |
Reconciled
Depreciation
|
331.792M |
297.96M |
269.633M |
242.785M |
79.374M |
Ebit
|
1191.501M |
984.617M |
861M |
868.137M |
802.155M |
Ebitda
|
1520.544M |
1280.261M |
1127.96M |
1111.08M |
881.529M |
Depreciation
And
Amortization
|
329.043M |
295.644M |
266.96M |
242.943M |
79.374M |
Operating
Income
|
1191.501M |
984.617M |
861M |
868.137M |
804.453M |
Other
Operating
Expenses
|
3906.639M |
3379.328M |
3184.913M |
2929.417M |
2744.05M |
Interest
Expense
|
112.645M |
88.9M |
92.973M |
97.928M |
46.208M |
Tax
Provision
|
274.244M |
230.232M |
201.006M |
206.328M |
205.606M |
Interest
Income
|
115.394M |
91.216M |
95.646M |
100.605M |
94.597M |
Net
Interest
Income
|
-115.394M |
-91.216M |
-95.646M |
-100.605M |
-48.506M |
Income
Tax
Expense
|
274.244M |
230.232M |
201.006M |
206.328M |
207.073M |
Total
Revenue
|
5052.741M |
4330.761M |
4026.259M |
3787.291M |
3548.503M |
Total
Operating
Expenses
|
1052.104M |
950.792M |
923.665M |
794.484M |
588.711M |
Cost
Of
Revenue
|
2854.535M |
2428.536M |
2261.248M |
2134.933M |
2155.339M |
Total
Other
Income
Expense
Net
|
-115.394M |
-91.216M |
-95.646M |
-97.77M |
-48.506M |
Net
Income
From
Continuing
Ops
|
801.863M |
663.169M |
564.348M |
564.039M |
548.874M |
Net
Income
Applicable
To
Common
Shares
|
801.863M |
663.169M |
564.348M |
564.039M |
544.986M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-01-2024
|
31-01-2023
|
31-01-2022
|
31-01-2021
|
31-01-2020
|
Total
Assets
|
5844.023M |
4819.656M |
4063.562M |
4223.746M |
3716.456M |
Intangible
Assets
|
167.835M |
164.654M |
164.066M |
161.791M |
152.967M |
Other
Current
Assets
|
18.986M |
42.224M |
29.122M |
10.017M |
15.578M |
Total
Liab
|
5463.175M |
4791.246M |
4129.596M |
3888.892M |
3808.652M |
Total
Stockholder
Equity
|
380.848M |
28.41M |
-66.034M |
334.854M |
-92.196M |
Other
Current
Liab
|
228.639M |
330.841M |
297.321M |
239.76M |
238.53M |
Common
Stock
|
523.125M |
488.074M |
479.446M |
485.487M |
448.704M |
Capital
Stock
|
523.125M |
488.074M |
479.446M |
485.487M |
448.704M |
Retained
Earnings
|
-226.547M |
-514.078M |
-578.079M |
-149.983M |
-574.11M |
Good
Will
|
727.782M |
727.782M |
727.782M |
727.782M |
727.782M |
Other
Assets
|
- |
0M |
0.29M |
0.314M |
- |
Cash
|
313.915M |
101.261M |
71.058M |
439.144M |
90.464M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
677.846M |
1162.874M |
911.891M |
1321.165M |
1092.484M |
Current
Deferred
Revenue
|
83.825M |
- |
- |
213.939M |
238.263M |
Net
Debt
|
4019.708M |
4105.218M |
3542.67M |
3021.418M |
3301.067M |
Short
Term
Debt
|
255.983M |
729.122M |
547.924M |
1014.714M |
789.226M |
Short
Long
Term
Debt
|
21.46M |
510.315M |
347.06M |
832.821M |
606.494M |
Short
Long
Term
Debt
Total
|
4333.623M |
4206.479M |
3613.728M |
3460.562M |
3391.531M |
Other
Stockholder
Equity
|
49.539M |
42.678M |
32.924M |
28.527M |
29.108M |
Property
Plant
Equipment
|
- |
2502.505M |
2242.131M |
2054.108M |
1927.789M |
Total
Current
Assets
|
1309.093M |
1156.947M |
717.367M |
1100.362M |
764.497M |
Long
Term
Investments
|
319.353M |
267.768M |
211.926M |
179.389M |
143.421M |
Short
Term
Investments
|
1.983M |
- |
- |
- |
- |
Net
Receivables
|
59.38M |
56.29M |
26.26M |
20.546M |
34.965M |
Long
Term
Debt
|
2242.934M |
1741.588M |
1539.24M |
1044.079M |
1270.289M |
Inventory
|
916.812M |
957.172M |
590.927M |
630.655M |
623.49M |
Accounts
Payable
|
109.399M |
102.911M |
66.646M |
66.691M |
64.728M |
Accumulated
Other
Comprehensive
Income
|
34.731M |
11.736M |
-0.325M |
-29.177M |
4.102M |
Non
Currrent
Assets
Other
|
- |
- |
0.29M |
0.314M |
2951.959M |
Non
Current
Assets
Total
|
4534.93M |
3662.709M |
3346.195M |
3123.384M |
2951.959M |
Capital
Lease
Obligations
|
2069.229M |
1960.743M |
1727.428M |
1583.662M |
1514.748M |
Long
Term
Debt
Total
|
- |
3483.524M |
3065.804M |
2445.848M |
2602.305M |
Cash Flow
(Currency in CAD)
Breakdown |
31-01-2023
|
31-01-2022
|
31-01-2021
|
31-01-2020
|
31-01-2019
|
Investments
|
-156.549M |
-158.673M |
-97.281M |
-199.313M |
-179.512M |
Total
Cashflows
From
Investing
Activities
|
-156.549M |
-158.673M |
-264.525M |
-199.313M |
-179.512M |
Total
Cash
From
Financing
Activities
|
-682.291M |
-1275.296M |
-275.877M |
-493.102M |
-358.013M |
Net
Income
|
801.863M |
663.169M |
564.348M |
564.039M |
548.874M |
Change
In
Cash
|
30.203M |
-368.086M |
348.68M |
40.093M |
-4.473M |
Begin
Period
Cash
Flow
|
71.058M |
439.144M |
90.464M |
50.371M |
54.844M |
End
Period
Cash
Flow
|
101.261M |
71.058M |
439.144M |
90.464M |
50.371M |
Total
Cash
From
Operating
Activities
|
869.043M |
1065.883M |
889.082M |
732.508M |
533.052M |
Depreciation
|
331.792M |
297.96M |
269.633M |
242.785M |
79.374M |
Other
Cashflows
From
Investing
Activities
|
0.278M |
0.839M |
-96.688M |
-58.691M |
1.295M |
Dividends
Paid
|
62.975M |
60.464M |
54.77M |
54.144M |
51.297M |
Change
To
Inventory
|
-366.241M |
39.729M |
-7.164M |
-42.262M |
-90.314M |
Sale
Purchase
Of
Stock
|
-688.996M |
-1059.918M |
-87.042M |
-327.155M |
-542.286M |
Other
Cashflows
From
Financing
Activities
|
554.004M |
834.207M |
297.34M |
-0.26M |
794.088M |
Capital
Expenditures
|
156.827M |
159.512M |
167.837M |
140.622M |
180.807M |
Change
In
Working
Capital
|
-351.218M |
110.094M |
55.531M |
-84.356M |
-131.153M |
Other
Non
Cash
Items
|
79.907M |
-33.486M |
-22.513M |
-10.423M |
25.98M |
Free
Cash
Flow
|
712.216M |
906.371M |
721.245M |
591.886M |
352.245M |