Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
1346M |
1151M |
1011M |
796M |
850M |
Minority
Interest
|
-8M |
-8M |
94M |
79M |
70M |
Net
Income
|
1050M |
965M |
1788M |
796M |
-71M |
Selling
General
Administrative
|
- |
- |
- |
- |
- |
Gross
Profit
|
2798M |
2534M |
2366M |
2188M |
2146M |
Reconciled
Depreciation
|
798M |
815M |
783M |
777M |
747M |
Ebit
|
1955M |
1721M |
1575M |
1376M |
1314M |
Ebitda
|
2753M |
2506M |
2335M |
2128M |
2039M |
Depreciation
And
Amortization
|
798M |
785M |
760M |
752M |
725M |
Operating
Income
|
1955M |
1721M |
1575M |
1376M |
1421M |
Other
Operating
Expenses
|
5780M |
5476M |
5684M |
5044M |
4729M |
Interest
Expense
|
477M |
451M |
456M |
457M |
470M |
Tax
Provision
|
288M |
178M |
-785M |
-6M |
915M |
Interest
Income
|
464M |
455M |
458M |
472M |
438M |
Net
Interest
Income
|
-489M |
-449M |
-464M |
-492M |
-484M |
Income
Tax
Expense
|
288M |
178M |
-785M |
-6M |
915M |
Total
Revenue
|
7780M |
7225M |
7290M |
6480M |
6150M |
Total
Operating
Expenses
|
798M |
785M |
760M |
752M |
725M |
Cost
Of
Revenue
|
4982M |
4691M |
4924M |
4292M |
4004M |
Total
Other
Income
Expense
Net
|
-609M |
-570M |
-564M |
-580M |
-571M |
Net
Income
From
Continuing
Ops
|
1058M |
973M |
1796M |
802M |
-65M |
Net
Income
Applicable
To
Common
Shares
|
1050M |
965M |
1770M |
778M |
-89M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
32852M |
31457M |
30383M |
30294M |
27061M |
Intangible
Assets
|
656M |
608M |
570M |
514M |
456M |
Other
Current
Assets
|
97M |
189M |
226M |
105M |
52M |
Total
Liab
|
21087M |
20065M |
19407M |
19666M |
17192M |
Total
Stockholder
Equity
|
11680M |
11306M |
10888M |
10534M |
9790M |
Other
Current
Liab
|
1395M |
1238M |
1061M |
1123M |
1093M |
Common
Stock
|
5706M |
5699M |
5688M |
5678M |
5661M |
Capital
Stock
|
5706M |
5699M |
5688M |
5678M |
6079M |
Retained
Earnings
|
5947M |
5562M |
5174M |
4838M |
3667M |
Good
Will
|
373M |
373M |
373M |
373M |
325M |
Other
Assets
|
- |
3448M |
3693M |
4703M |
3434M |
Cash
|
79M |
530M |
540M |
757M |
30M |
Cash
And
Equivalents
|
- |
530M |
540M |
757M |
30M |
Total
Current
Liabilities
|
2720M |
3652M |
2978M |
2979M |
3087M |
Current
Deferred
Revenue
|
- |
- |
- |
1046M |
1048M |
Net
Debt
|
15659M |
14662M |
14185M |
13657M |
12666M |
Short
Term
Debt
|
991M |
2119M |
1662M |
1618M |
1805M |
Short
Long
Term
Debt
|
979M |
2107M |
1648M |
1606M |
1796M |
Short
Long
Term
Debt
Total
|
15738M |
15192M |
14725M |
14414M |
12696M |
Other
Stockholder
Equity
|
30M |
34M |
38M |
47M |
98M |
Property
Plant
Equipment
|
- |
25133M |
23899M |
22708M |
21576M |
Total
Current
Assets
|
1354M |
1860M |
1826M |
1989M |
1268M |
Long
Term
Investments
|
43M |
35M |
22M |
7M |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
1143M |
1049M |
983M |
1048M |
1116M |
Long
Term
Debt
|
14710M |
13030M |
13017M |
12726M |
10822M |
Inventory
|
35M |
25M |
22M |
23M |
21M |
Accounts
Payable
|
334M |
295M |
255M |
238M |
189M |
Accumulated
Other
Comprehensive
Income
|
-3M |
11M |
-12M |
-29M |
-5M |
Non
Currrent
Assets
Other
|
3384M |
3334M |
3575M |
4579M |
2688M |
Non
Current
Assets
Total
|
31498M |
29597M |
28557M |
28305M |
25793M |
Capital
Lease
Obligations
|
49M |
55M |
60M |
82M |
78M |
Long
Term
Debt
Total
|
- |
13030M |
13017M |
12726M |
10822M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-2073M |
-2063M |
-1977M |
-1628M |
-1516M |
Total
Cashflows
From
Investing
Activities
|
-2073M |
-2077M |
-1977M |
-1628M |
-1516M |
Total
Cash
From
Financing
Activities
|
-197M |
-303M |
674M |
-439M |
399M |
Net
Income
|
1058M |
973M |
1796M |
802M |
-65M |
Change
In
Cash
|
-10M |
-217M |
727M |
-453M |
458M |
Begin
Period
Cash
Flow
|
540M |
757M |
30M |
483M |
25M |
End
Period
Cash
Flow
|
530M |
540M |
757M |
30M |
483M |
Total
Cash
From
Operating
Activities
|
2260M |
2149M |
2030M |
1614M |
1575M |
Depreciation
|
798M |
785M |
760M |
752M |
725M |
Other
Cashflows
From
Investing
Activities
|
13M |
-6M |
-7M |
-7M |
22M |
Dividends
Paid
|
662M |
629M |
617M |
588M |
560M |
Change
To
Inventory
|
-3M |
1M |
58M |
88M |
-1M |
Sale
Purchase
Of
Stock
|
3M |
0M |
-418M |
5717M |
- |
Other
Cashflows
From
Financing
Activities
|
7065M |
5035M |
6788M |
5712M |
5628M |
Capital
Expenditures
|
2086M |
2071M |
1844M |
1628M |
1538M |
Change
In
Working
Capital
|
61M |
100M |
180M |
55M |
-23M |
Other
Non
Cash
Items
|
83M |
137M |
117M |
35M |
48M |
Free
Cash
Flow
|
174M |
78M |
186M |
-14M |
37M |