Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
210.881M |
95.995M |
86.134M |
80.137M |
-26.593M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
158.619M |
72.436M |
63.979M |
72.241M |
-43.787M |
Selling
General
Administrative
|
367.4M |
185.664M |
150.216M |
167.679M |
168.97M |
Gross
Profit
|
459.001M |
308.078M |
266.2M |
257.1M |
270.496M |
Reconciled
Depreciation
|
112.513M |
113.964M |
101.59M |
111.491M |
87.489M |
Ebit
|
229.103M |
124.469M |
119.625M |
94.651M |
-4.435M |
Ebitda
|
341.616M |
238.433M |
221.215M |
206.142M |
83.054M |
Depreciation
And
Amortization
|
112.513M |
113.964M |
101.59M |
111.491M |
87.489M |
Operating
Income
|
229.103M |
124.469M |
119.625M |
94.651M |
101.512M |
Other
Operating
Expenses
|
1782.101M |
1355.044M |
1048.373M |
1189.098M |
1159.286M |
Interest
Expense
|
35.438M |
30.803M |
29.886M |
26.002M |
22.158M |
Tax
Provision
|
52.262M |
23.559M |
22.155M |
7.896M |
17.194M |
Interest
Income
|
0.395M |
0.422M |
1.422M |
2.377M |
2.131M |
Net
Interest
Income
|
-35.043M |
-30.381M |
-28.464M |
-23.625M |
-20.027M |
Income
Tax
Expense
|
52.262M |
23.559M |
22.155M |
7.896M |
17.194M |
Total
Revenue
|
1999.453M |
1477.434M |
1164.331M |
1278.502M |
1260.798M |
Total
Operating
Expenses
|
241.649M |
185.688M |
150.242M |
167.696M |
168.984M |
Cost
Of
Revenue
|
1540.452M |
1169.356M |
898.131M |
1021.402M |
990.302M |
Total
Other
Income
Expense
Net
|
-18.222M |
-28.474M |
-33.491M |
-14.514M |
-128.105M |
Net
Income
From
Continuing
Ops
|
158.619M |
72.436M |
63.979M |
72.241M |
-43.787M |
Net
Income
Applicable
To
Common
Shares
|
158.619M |
72.436M |
63.979M |
72.241M |
-43.787M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
2041.662M |
1996.131M |
1921.996M |
1717.936M |
1749.292M |
Intangible
Assets
|
91.002M |
99.624M |
99.155M |
45.867M |
48.456M |
Other
Current
Assets
|
46.261M |
19.107M |
19.074M |
1.085M |
0.788M |
Total
Liab
|
1066.778M |
1022.734M |
1033.332M |
821.518M |
831.371M |
Total
Stockholder
Equity
|
974.884M |
973.397M |
888.664M |
896.418M |
917.921M |
Other
Current
Liab
|
96.015M |
122.349M |
96.09M |
65.925M |
64.991M |
Common
Stock
|
801.255M |
845.267M |
853.614M |
874.888M |
946.91M |
Capital
Stock
|
801.255M |
845.267M |
853.614M |
874.888M |
946.91M |
Retained
Earnings
|
142.074M |
97.527M |
2.268M |
-24.163M |
-54.965M |
Good
Will
|
367.084M |
365.995M |
358.726M |
271.34M |
268.707M |
Other
Assets
|
- |
55.087M |
52.485M |
48.378M |
52.904M |
Cash
|
2.295M |
8.757M |
-81.253M |
105.34M |
79.023M |
Cash
And
Equivalents
|
- |
8.757M |
0M |
105.34M |
79.023M |
Total
Current
Liabilities
|
502.395M |
219.991M |
258.306M |
106.201M |
106.024M |
Current
Deferred
Revenue
|
9.041M |
- |
- |
- |
- |
Net
Debt
|
761.789M |
703.522M |
826.568M |
502.532M |
537.819M |
Short
Term
Debt
|
342.174M |
44.005M |
106.989M |
11.455M |
10.711M |
Short
Long
Term
Debt
|
316.596M |
23.013M |
89.099M |
0.016M |
- |
Short
Long
Term
Debt
Total
|
764.084M |
712.279M |
745.315M |
607.872M |
616.842M |
Other
Stockholder
Equity
|
20.141M |
27.735M |
31.694M |
45.693M |
25.976M |
Property
Plant
Equipment
|
- |
1069.38M |
1064.003M |
971.293M |
991.403M |
Total
Current
Assets
|
383.251M |
360.324M |
309.109M |
345.297M |
349.331M |
Long
Term
Investments
|
43.201M |
45.57M |
38.518M |
35.761M |
40.775M |
Short
Term
Investments
|
- |
0.155M |
0.364M |
1.085M |
0.788M |
Net
Receivables
|
287.002M |
290.425M |
254.914M |
195.975M |
221.832M |
Long
Term
Debt
|
349.084M |
597.403M |
574.963M |
572.824M |
576.156M |
Inventory
|
47.693M |
42.035M |
35.121M |
30.072M |
33.015M |
Accounts
Payable
|
55.165M |
53.637M |
55.227M |
28.821M |
30.322M |
Accumulated
Other
Comprehensive
Income
|
11.414M |
2.868M |
1.088M |
-769.901M |
-726.487M |
Non
Currrent
Assets
Other
|
2.165M |
48.539M |
42.855M |
39.306M |
44.834M |
Non
Current
Assets
Total
|
1658.411M |
1635.807M |
1612.887M |
1372.639M |
1399.961M |
Capital
Lease
Obligations
|
98.404M |
91.863M |
81.253M |
35.032M |
40.686M |
Long
Term
Debt
Total
|
- |
668.274M |
638.326M |
596.417M |
606.131M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
-36.993M |
0.099M |
-68.664M |
-79.894M |
-140.72M |
Total
Cashflows
From
Investing
Activities
|
-36.993M |
-255.594M |
-68.664M |
-79.894M |
-140.72M |
Total
Cash
From
Financing
Activities
|
-215.137M |
-46.285M |
-128.894M |
-15.072M |
-131.473M |
Net
Income
|
158.619M |
72.436M |
63.979M |
72.241M |
-43.787M |
Change
In
Cash
|
8.757M |
-105.34M |
26.317M |
75.107M |
-130.617M |
Begin
Period
Cash
Flow
|
0M |
105.34M |
79.023M |
3.916M |
134.533M |
End
Period
Cash
Flow
|
8.757M |
0M |
105.34M |
79.023M |
3.916M |
Total
Cash
From
Operating
Activities
|
262.97M |
197.967M |
224.821M |
170.653M |
140.71M |
Depreciation
|
112.513M |
113.964M |
101.59M |
111.491M |
87.489M |
Other
Cashflows
From
Investing
Activities
|
44.417M |
-1.717M |
0.744M |
2.738M |
-2.427M |
Dividends
Paid
|
61.564M |
45.13M |
35.512M |
62.895M |
60.464M |
Change
To
Inventory
|
- |
- |
- |
- |
-3.674M |
Sale
Purchase
Of
Stock
|
-22.921M |
-44.329M |
-53.409M |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-32.611M |
60.754M |
-27.443M |
95.723M |
8.688M |
Capital
Expenditures
|
81.41M |
68.204M |
65.17M |
75.382M |
102.684M |
Change
In
Working
Capital
|
-28.854M |
-5.615M |
22.582M |
-0.466M |
-26.452M |
Other
Non
Cash
Items
|
-32.313M |
-6.756M |
13.411M |
-21.892M |
104.596M |
Free
Cash
Flow
|
181.56M |
129.763M |
159.651M |
95.271M |
38.026M |