Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
1803M |
1639M |
1620M |
2141M |
1451M |
Minority
Interest
|
-120M |
-111M |
1587M |
1582M |
1923M |
Net
Income
|
1394M |
1294M |
1274M |
1722M |
1166M |
Selling
General
Administrative
|
- |
- |
- |
11M |
1M |
Gross
Profit
|
7091M |
6497M |
6373M |
6263M |
5895M |
Reconciled
Depreciation
|
1668M |
1505M |
1428M |
1350M |
1243M |
Ebit
|
2740M |
2469M |
2508M |
3038M |
2305M |
Ebitda
|
4608M |
4117M |
4077M |
3921M |
3548M |
Depreciation
And
Amortization
|
1868M |
1648M |
1569M |
883M |
1243M |
Operating
Income
|
2740M |
2469M |
2508M |
3038M |
2365M |
Other
Operating
Expenses
|
8303M |
6979M |
6427M |
6322M |
6026M |
Interest
Expense
|
1102M |
1003M |
1042M |
1035M |
974M |
Tax
Provision
|
289M |
234M |
231M |
289M |
209M |
Interest
Income
|
1108M |
5M |
13M |
1002M |
960M |
Net
Interest
Income
|
-1091M |
-998M |
-1029M |
-1019M |
-959M |
Income
Tax
Expense
|
289M |
234M |
231M |
289M |
165M |
Total
Revenue
|
11043M |
9448M |
8935M |
8783M |
8390M |
Total
Operating
Expenses
|
4351M |
4028M |
3865M |
3802M |
3531M |
Cost
Of
Revenue
|
3952M |
2951M |
2562M |
2520M |
2495M |
Total
Other
Income
Expense
Net
|
-937M |
-830M |
-888M |
-897M |
-914M |
Net
Income
From
Continuing
Ops
|
1514M |
1405M |
1389M |
1852M |
1286M |
Net
Income
Applicable
To
Common
Shares
|
1330M |
1231M |
1209M |
1655M |
1100M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
65920M |
64252M |
57659M |
55481M |
53404M |
Intangible
Assets
|
1510M |
1548M |
1343M |
1291M |
1260M |
Other
Current
Assets
|
1057M |
1494M |
734M |
665M |
617M |
Total
Liab
|
42588M |
41410M |
36743M |
35197M |
33291M |
Total
Stockholder
Equity
|
21505M |
21030M |
19288M |
18697M |
18531M |
Other
Current
Liab
|
2296M |
2596M |
1931M |
1841M |
1970M |
Common
Stock
|
15108M |
14656M |
14237M |
13819M |
13645M |
Capital
Stock
|
16731M |
16279M |
15860M |
15442M |
15268M |
Retained
Earnings
|
4112M |
3733M |
3458M |
3210M |
2916M |
Good
Will
|
12184M |
12464M |
11720M |
11792M |
12004M |
Other
Assets
|
- |
4018M |
3834M |
3590M |
3406M |
Cash
|
625M |
209M |
131M |
249M |
370M |
Cash
And
Equivalents
|
- |
209M |
131M |
249M |
370M |
Total
Current
Liabilities
|
5964M |
6617M |
4802M |
4148M |
4176M |
Current
Deferred
Revenue
|
263M |
401M |
222M |
214M |
226M |
Net
Debt
|
29403M |
28826M |
25816M |
24614M |
22846M |
Short
Term
Debt
|
2415M |
2734M |
1875M |
1386M |
1226M |
Short
Long
Term
Debt
|
2415M |
2734M |
1875M |
1386M |
1202M |
Short
Long
Term
Debt
Total
|
30028M |
29035M |
25947M |
24863M |
23216M |
Other
Stockholder
Equity
|
9M |
10M |
10M |
22M |
22M |
Property
Plant
Equipment
|
- |
175M |
37856M |
36038M |
34034M |
Total
Current
Assets
|
4025M |
4269M |
2728M |
2612M |
2574M |
Long
Term
Investments
|
370M |
316M |
178M |
158M |
126M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1627M |
1759M |
1269M |
1174M |
1105M |
Long
Term
Debt
|
27235M |
25931M |
23707M |
23113M |
21501M |
Inventory
|
566M |
661M |
478M |
422M |
394M |
Accounts
Payable
|
990M |
886M |
774M |
707M |
754M |
Accumulated
Other
Comprehensive
Income
|
653M |
1008M |
-40M |
34M |
336M |
Non
Currrent
Assets
Other
|
340M |
3949M |
3834M |
3590M |
3406M |
Non
Current
Assets
Total
|
61895M |
59983M |
54931M |
52869M |
50830M |
Capital
Lease
Obligations
|
378M |
370M |
365M |
364M |
513M |
Long
Term
Debt
Total
|
- |
26267M |
24040M |
23444M |
21914M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-4059M |
-3488M |
-4132M |
-2768M |
-3252M |
Total
Cashflows
From
Investing
Activities
|
-4059M |
-3488M |
-4132M |
-2768M |
-3252M |
Total
Cash
From
Financing
Activities
|
1035M |
451M |
1327M |
154M |
644M |
Net
Income
|
1514M |
1405M |
1389M |
1852M |
1286M |
Change
In
Cash
|
78M |
-118M |
-121M |
38M |
5M |
Begin
Period
Cash
Flow
|
131M |
249M |
370M |
332M |
327M |
End
Period
Cash
Flow
|
209M |
131M |
249M |
370M |
332M |
Total
Cash
From
Operating
Activities
|
3074M |
2907M |
2701M |
2663M |
2604M |
Depreciation
|
1668M |
1505M |
1428M |
1350M |
1243M |
Other
Cashflows
From
Investing
Activities
|
-194M |
-102M |
-93M |
-43M |
-34M |
Dividends
Paid
|
737M |
671M |
851M |
561M |
525M |
Change
To
Inventory
|
-153M |
-56M |
-36M |
-13M |
-8M |
Sale
Purchase
Of
Stock
|
53M |
60M |
9118M |
7301M |
34M |
Other
Cashflows
From
Financing
Activities
|
9626M |
6445M |
9083M |
7239M |
7221M |
Capital
Expenditures
|
3865M |
3386M |
4039M |
3720M |
3218M |
Change
In
Working
Capital
|
-479M |
-144M |
-434M |
-168M |
-89M |
Other
Non
Cash
Items
|
189M |
-6M |
92M |
-618M |
28M |
Free
Cash
Flow
|
-791M |
-479M |
-1338M |
-1057M |
-614M |