Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
2659M |
2442M |
1623M |
1523M |
1359M |
Minority
Interest
|
-73M |
-101M |
131M |
87M |
59M |
Net
Income
|
1921M |
1875M |
1108M |
1081M |
766M |
Selling
General
Administrative
|
14582M |
13797M |
13624M |
12486M |
12233M |
Gross
Profit
|
17976M |
16734M |
15989M |
14756M |
14156M |
Reconciled
Depreciation
|
2795M |
2664M |
2596M |
2524M |
1592M |
Ebit
|
3342M |
2937M |
2365M |
2270M |
1783M |
Ebitda
|
6143M |
5794M |
4971M |
4812M |
3375M |
Depreciation
And
Amortization
|
2801M |
2857M |
2606M |
2542M |
1592M |
Operating
Income
|
3342M |
2937M |
2365M |
2270M |
1923M |
Other
Operating
Expenses
|
53162M |
50233M |
50349M |
45767M |
44770M |
Interest
Expense
|
689M |
688M |
752M |
765M |
411M |
Tax
Provision
|
665M |
466M |
431M |
392M |
606M |
Interest
Income
|
693M |
673M |
10M |
740M |
377M |
Net
Interest
Income
|
-683M |
-495M |
-742M |
-747M |
-564M |
Income
Tax
Expense
|
665M |
466M |
431M |
392M |
606M |
Total
Revenue
|
56504M |
53170M |
52714M |
48037M |
46693M |
Total
Operating
Expenses
|
14634M |
13797M |
13624M |
12486M |
12233M |
Cost
Of
Revenue
|
38528M |
36436M |
36725M |
33281M |
32537M |
Total
Other
Income
Expense
Net
|
-683M |
-495M |
-742M |
-747M |
-564M |
Net
Income
From
Continuing
Ops
|
1994M |
1976M |
1192M |
1131M |
753M |
Net
Income
Applicable
To
Common
Shares
|
1909M |
1863M |
1096M |
1069M |
754M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Total
Assets
|
38147M |
36614M |
35870M |
36309M |
30153M |
Intangible
Assets
|
6505M |
6402M |
6870M |
7322M |
7798M |
Other
Current
Assets
|
353M |
340M |
324M |
236M |
1148M |
Total
Liab
|
26691M |
24877M |
24751M |
24988M |
17975M |
Total
Stockholder
Equity
|
11299M |
11573M |
10988M |
11234M |
12119M |
Other
Current
Liab
|
919M |
887M |
718M |
617M |
653M |
Common
Stock
|
6465M |
6631M |
6824M |
7044M |
7162M |
Capital
Stock
|
6686M |
6852M |
7045M |
7265M |
7383M |
Retained
Earnings
|
4461M |
4591M |
3813M |
3822M |
4580M |
Good
Will
|
4323M |
3949M |
3948M |
3946M |
3942M |
Other
Assets
|
302M |
877M |
636M |
857M |
814M |
Cash
|
1608M |
1976M |
1668M |
1133M |
1065M |
Cash
And
Equivalents
|
584M |
1127M |
796M |
584M |
526M |
Total
Current
Liabilities
|
10098M |
9196M |
8759M |
9227M |
8704M |
Current
Deferred
Revenue
|
125M |
75M |
24M |
426M |
- |
Net
Debt
|
15998M |
14578M |
14940M |
15818M |
7986M |
Short
Term
Debt
|
2836M |
2801M |
2637M |
3289M |
2618M |
Short
Long
Term
Debt
|
1435M |
1504M |
1258M |
1870M |
2581M |
Short
Long
Term
Debt
Total
|
17606M |
16554M |
16608M |
16951M |
9051M |
Other
Stockholder
Equity
|
122M |
116M |
218M |
200M |
107M |
Property
Plant
Equipment
|
13105M |
12622M |
12747M |
12852M |
5931M |
Total
Current
Assets
|
13376M |
12637M |
11551M |
11310M |
11637M |
Long
Term
Investments
|
399M |
127M |
118M |
22M |
31M |
Short
Term
Investments
|
326M |
464M |
269M |
57M |
94M |
Net
Receivables
|
5153M |
4691M |
4095M |
4808M |
4527M |
Long
Term
Debt
|
7056M |
6211M |
6449M |
5971M |
5880M |
Inventory
|
5855M |
5166M |
5195M |
5076M |
4803M |
Accounts
Payable
|
6218M |
5433M |
5380M |
5321M |
5302M |
Accumulated
Other
Comprehensive
Income
|
30M |
14M |
21M |
47M |
49M |
Non
Currrent
Assets
Other
|
353M |
786M |
523M |
688M |
670M |
Non
Current
Assets
Total
|
24771M |
23977M |
24319M |
24999M |
18516M |
Capital
Lease
Obligations
|
9115M |
8839M |
8901M |
9110M |
589M |
Long
Term
Debt
Total
|
14770M |
13753M |
13971M |
13662M |
6379M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-2368M |
-164M |
-1376M |
-289M |
-3296M |
Total
Cashflows
From
Investing
Activities
|
-2368M |
-1271M |
-1376M |
-289M |
-3296M |
Total
Cash
From
Financing
Activities
|
-2751M |
-3249M |
-3282M |
-3606M |
68M |
Net
Income
|
1994M |
1976M |
1192M |
1131M |
800M |
Change
In
Cash
|
-368M |
308M |
535M |
68M |
-733M |
Begin
Period
Cash
Flow
|
1976M |
1668M |
1133M |
1065M |
1798M |
End
Period
Cash
Flow
|
1608M |
1976M |
1668M |
1133M |
1065M |
Total
Cash
From
Operating
Activities
|
4755M |
4827M |
5191M |
3960M |
2501M |
Depreciation
|
2795M |
2664M |
2596M |
2524M |
1592M |
Other
Cashflows
From
Investing
Activities
|
-797M |
-19M |
-105M |
725M |
-935M |
Dividends
Paid
|
529M |
484M |
580M |
460M |
440M |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-1396M |
-1250M |
-898M |
-999M |
-1118M |
Other
Cashflows
From
Financing
Activities
|
1367M |
165M |
826M |
-96M |
4317M |
Capital
Expenditures
|
1571M |
1182M |
1158M |
1193M |
1334M |
Change
In
Working
Capital
|
-1007M |
-232M |
595M |
-335M |
-1122M |
Other
Non
Cash
Items
|
308M |
142M |
377M |
248M |
391M |
Free
Cash
Flow
|
3184M |
3645M |
4033M |
2767M |
1167M |