Income Statement
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
1065.641M |
816.167M |
362.657M |
326.103M |
280.624M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
823.232M |
664.361M |
275.675M |
237.534M |
214.381M |
Selling
General
Administrative
|
2356.168M |
1974.081M |
888.185M |
1290.365M |
1245.003M |
Gross
Profit
|
1426.851M |
1037.863M |
541.885M |
502.632M |
510.006M |
Reconciled
Depreciation
|
430.593M |
393.032M |
299.229M |
300.315M |
191.327M |
Ebit
|
1146.038M |
662.648M |
416.567M |
391.665M |
316.09M |
Ebitda
|
1366.903M |
1055.68M |
693.318M |
638.105M |
491.742M |
Depreciation
And
Amortization
|
220.865M |
393.032M |
276.751M |
246.441M |
175.652M |
Operating
Income
|
1146.038M |
662.648M |
416.567M |
391.665M |
316.09M |
Other
Operating
Expenses
|
7877.931M |
6562.908M |
3389.821M |
3620.498M |
3456.914M |
Interest
Expense
|
82.147M |
78.145M |
56.686M |
58.825M |
40.094M |
Tax
Provision
|
242.409M |
151.806M |
86.982M |
101.503M |
90.224M |
Interest
Income
|
64.3M |
73.018M |
2.776M |
77.348M |
48.306M |
Net
Interest
Income
|
-80.397M |
-73.018M |
-53.91M |
-81.87M |
-60.222M |
Income
Tax
Expense
|
242.409M |
151.806M |
86.982M |
77.704M |
66.242M |
Total
Revenue
|
8812.491M |
7220.429M |
3781.134M |
3964.62M |
3761.45M |
Total
Operating
Expenses
|
492.291M |
380.342M |
150.572M |
158.51M |
205.471M |
Cost
Of
Revenue
|
7385.64M |
6182.566M |
3239.249M |
3461.988M |
3251.444M |
Total
Other
Income
Expense
Net
|
-80.397M |
153.519M |
-53.91M |
-65.561M |
-35.466M |
Net
Income
From
Continuing
Ops
|
823.232M |
664.361M |
275.675M |
324.476M |
291.994M |
Net
Income
Applicable
To
Common
Shares
|
823.232M |
664.361M |
275.675M |
233.677M |
291.994M |
Balance Sheet
(Currency in CAD)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
6283.62M |
5505.83M |
5753.123M |
3849.364M |
3488.754M |
Intangible
Assets
|
536.224M |
310.777M |
368.11M |
374.163M |
319.085M |
Other
Current
Assets
|
58.071M |
48.751M |
56.461M |
34.235M |
18.996M |
Total
Liab
|
3692.21M |
3042.76M |
3532.812M |
2059.187M |
2336.091M |
Total
Stockholder
Equity
|
2591.41M |
2463.07M |
2220.311M |
1790.177M |
1152.663M |
Other
Current
Liab
|
23.42M |
104.892M |
65.828M |
54.703M |
127.918M |
Common
Stock
|
1107.29M |
1089.229M |
1133.181M |
1120.049M |
520.745M |
Capital
Stock
|
1107.29M |
1089.229M |
1133.181M |
1120.049M |
520.745M |
Retained
Earnings
|
1646.975M |
1565.671M |
1192.645M |
805.068M |
597.059M |
Good
Will
|
1483.077M |
1281.333M |
1424.811M |
1375.61M |
1177.468M |
Other
Assets
|
- |
50.598M |
36.146M |
25.379M |
16.408M |
Cash
|
335.556M |
147.117M |
19.292M |
4.297M |
-75.89M |
Cash
And
Equivalents
|
- |
147.117M |
19.292M |
4.297M |
0M |
Total
Current
Liabilities
|
1066.111M |
966.681M |
1406.12M |
654.46M |
484.829M |
Current
Deferred
Revenue
|
290.305M |
- |
- |
50.672M |
125.241M |
Net
Debt
|
2008.784M |
1581.679M |
2018.008M |
1224.233M |
1767.983M |
Short
Term
Debt
|
301.748M |
153.021M |
478.93M |
131.519M |
119.869M |
Short
Long
Term
Debt
|
174.351M |
37.087M |
363.586M |
42.997M |
57.448M |
Short
Long
Term
Debt
Total
|
2344.34M |
1728.796M |
2037.3M |
1228.53M |
1692.093M |
Other
Stockholder
Equity
|
37.441M |
47.29M |
39.15M |
19.783M |
16.125M |
Property
Plant
Equipment
|
- |
2513.595M |
2730.407M |
1411.713M |
1459.597M |
Total
Current
Assets
|
1335.999M |
1263.563M |
1162.258M |
652.772M |
523.572M |
Long
Term
Investments
|
50.209M |
85.964M |
31.391M |
9.727M |
1.391M |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
918.408M |
1043.514M |
1062.103M |
605.479M |
462.789M |
Long
Term
Debt
|
1709.831M |
1278.67M |
1244.508M |
829.547M |
1691.04M |
Inventory
|
23.964M |
24.181M |
24.402M |
8.761M |
10.598M |
Accounts
Payable
|
450.638M |
708.768M |
861.362M |
468.238M |
237.042M |
Accumulated
Other
Comprehensive
Income
|
-200.296M |
-239.12M |
-144.665M |
-154.723M |
18.735M |
Non
Currrent
Assets
Other
|
16.394M |
23.551M |
6.451M |
14.172M |
8.605M |
Non
Current
Assets
Total
|
4947.621M |
4242.267M |
4590.865M |
3196.592M |
2965.182M |
Capital
Lease
Obligations
|
460.158M |
413.039M |
429.206M |
355.986M |
99.133M |
Long
Term
Debt
Total
|
- |
1575.775M |
1558.37M |
1097.011M |
2053.749M |
Cash Flow
(Currency in CAD)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
223.422M |
4.773M |
-378.481M |
-402.974M |
-362.492M |
Total
Cashflows
From
Investing
Activities
|
223.422M |
-1162.657M |
-378.481M |
-303.857M |
-362.492M |
Total
Cash
From
Financing
Activities
|
-1067.242M |
322.301M |
-228.084M |
-188.431M |
-132.898M |
Net
Income
|
823.232M |
664.361M |
275.675M |
248.399M |
214.381M |
Change
In
Cash
|
127.825M |
14.995M |
4.297M |
4.297M |
0M |
Begin
Period
Cash
Flow
|
19.292M |
4.297M |
0M |
0M |
0M |
End
Period
Cash
Flow
|
147.117M |
19.292M |
4.297M |
0M |
0M |
Total
Cash
From
Operating
Activities
|
971.645M |
855.351M |
610.862M |
496.923M |
399.039M |
Depreciation
|
430.593M |
393.032M |
299.229M |
300.315M |
191.327M |
Other
Cashflows
From
Investing
Activities
|
580.366M |
3.789M |
22.043M |
-0.329M |
0.068M |
Dividends
Paid
|
97.321M |
85.386M |
67.604M |
61.781M |
54.401M |
Change
To
Inventory
|
-1.498M |
-1.233M |
2.2M |
2.321M |
0.319M |
Sale
Purchase
Of
Stock
|
-577.169M |
-214.732M |
-42.864M |
-197.648M |
-106.965M |
Other
Cashflows
From
Financing
Activities
|
100.546M |
788.796M |
59.274M |
340.511M |
77.791M |
Capital
Expenditures
|
356.944M |
275.799M |
144.375M |
268.81M |
234.004M |
Change
In
Working
Capital
|
-147.453M |
41.94M |
33.661M |
15.005M |
9.285M |
Other
Non
Cash
Items
|
-391.784M |
-411.212M |
-91.731M |
-150.829M |
-86.548M |
Free
Cash
Flow
|
614.701M |
579.552M |
466.487M |
228.113M |
165.035M |