(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -45.95%387M | -45.95%387M | -3.08%283M | -54.06%249M | 35.31%456M | 119.63%716M | 119.63%716M | 28.07%292M | 24.03%542M | -45.82%337M |
-Cash and cash equivalents | -45.95%387M | -45.95%387M | -3.08%283M | -54.06%249M | 35.31%456M | 119.63%716M | 119.63%716M | 28.07%292M | 24.03%542M | -45.82%337M |
Receivables | -10.23%1.69B | -10.23%1.69B | 2.16%2.04B | -30.41%1.58B | -14.46%1.64B | 34.81%1.89B | 34.81%1.89B | 47.12%2B | 106.65%2.27B | 97.83%1.92B |
-Accounts receivable | -11.53%1.42B | -11.53%1.42B | 1.32%2B | -31.56%1.55B | -15.53%1.61B | 15.23%1.6B | 15.23%1.6B | 46.47%1.97B | 109.25%2.26B | 98.75%1.91B |
-Taxes receivable | 235.71%47M | 235.71%47M | 77.27%39M | 342.86%31M | 211.11%28M | 100.00%14M | 100.00%14M | 144.44%22M | -58.82%7M | 0.00%9M |
-Other receivables | -11.22%269M | -11.22%269M | ---- | ---- | ---- | --303M | --303M | ---- | ---- | ---- |
-Recievables adjustments allowances | -20.00%-42M | -20.00%-42M | ---- | ---- | ---- | ---35M | ---35M | ---- | ---- | ---- |
Inventory | 0.74%1.76B | 0.74%1.76B | -0.70%1.84B | -20.60%1.52B | 1.75%1.57B | 37.94%1.75B | 37.94%1.75B | 63.60%1.85B | 101.16%1.91B | 105.05%1.54B |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 64.04%146M | 35.64%137M | 40.68%83M |
Restricted cash | ---- | ---- | 110.14%145M | -20.66%96M | -75.29%42M | ---- | ---- | 21.05%69M | 86.15%121M | 240.00%170M |
Other current assets | -31.19%75M | -31.19%75M | --92M | --106M | --129M | 12.37%109M | 12.37%109M | ---- | ---- | ---- |
Total current assets | -5.51%4.32B | -5.51%4.32B | 8.99%4.78B | -22.41%3.9B | 1.91%4.16B | 46.27%4.57B | 46.27%4.57B | 46.07%4.38B | 78.60%5.02B | 62.99%4.08B |
Non current assets | ||||||||||
Net PPE | 0.91%5.19B | 0.91%5.19B | -2.20%4.99B | 7.13%4.99B | 14.45%5.07B | 16.08%5.14B | 16.08%5.14B | 34.18%5.1B | 25.38%4.66B | 18.49%4.43B |
-Gross PPE | 4.54%7.79B | 4.54%7.79B | ---- | ---- | ---- | --7.45B | --7.45B | ---- | ---- | ---- |
-Accumulated depreciation | -12.59%-2.6B | -12.59%-2.6B | ---- | ---- | ---- | ---2.31B | ---2.31B | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.12%3.6B | -6.12%3.6B | -4.97%3.69B | -1.42%3.69B | 2.61%3.78B | 17.26%3.84B | 17.26%3.84B | 24.19%3.88B | 28.15%3.74B | 31.22%3.68B |
-Goodwill | -2.66%2.42B | -2.66%2.42B | -1.88%2.45B | 1.79%2.44B | 4.84%2.47B | 13.37%2.48B | 13.37%2.48B | 20.05%2.5B | 20.83%2.4B | 24.99%2.36B |
-Other intangible assets | -12.47%1.19B | -12.47%1.19B | -10.55%1.24B | -7.13%1.25B | -1.36%1.31B | 25.12%1.36B | 25.12%1.36B | 32.44%1.38B | 43.65%1.35B | 43.97%1.33B |
Investments and advances | -4.68%326M | -4.68%326M | -1.17%339M | 3.69%337M | 4.28%341M | 7.21%342M | 7.21%342M | 7.52%343M | 124.14%325M | 123.97%327M |
Non current accounts receivable | ---- | ---- | 24.14%108M | 34.18%106M | 46.67%110M | ---- | ---- | 16.00%87M | -1.25%79M | -6.25%75M |
Financial assets | 88.57%66M | 88.57%66M | 40.54%52M | --39M | 175.00%44M | --35M | --35M | -70.63%37M | --0 | -84.00%16M |
Non current deferred assets | 5.93%268M | 5.93%268M | 3.98%183M | 0.52%192M | 0.97%209M | 29.08%253M | 29.08%253M | -1.12%176M | 2.14%191M | 16.29%207M |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 136.36%52M | 12.50%27M | -35.00%26M |
Other non current assets | -11.54%92M | -11.54%92M | --45M | --43M | --46M | -49.27%104M | -49.27%104M | ---- | ---- | ---- |
Total non current assets | -1.75%9.54B | -1.75%9.54B | -2.82%9.4B | 4.14%9.4B | 9.53%9.6B | 15.33%9.71B | 15.33%9.71B | 26.55%9.68B | 26.04%9.02B | 23.62%8.76B |
Total assets | -2.95%13.87B | -2.95%13.87B | 0.86%14.18B | -5.35%13.3B | 7.11%13.76B | 23.71%14.29B | 23.71%14.29B | 32.05%14.06B | 40.86%14.05B | 33.90%12.84B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.07%2.92B | 1.07%2.92B | 12.20%3.16B | -20.18%2.48B | 7.97%2.57B | 42.12%2.89B | 42.12%2.89B | 35.20%2.82B | 76.52%3.11B | 64.41%2.38B |
-accounts payable | 0.86%2.83B | 0.86%2.83B | 13.97%3.08B | -20.48%2.41B | 6.99%2.5B | 43.90%2.81B | 43.90%2.81B | 36.40%2.7B | 75.58%3.03B | 67.12%2.33B |
-Total tax payable | 18.18%26M | 18.18%26M | -20.00%28M | -50.00%17M | -47.06%18M | -65.63%22M | -65.63%22M | -61.54%35M | 47.83%34M | -10.53%34M |
-Dividends payable | 5.26%60M | 5.26%60M | -30.23%60M | 17.65%60M | 252.94%60M | 256.25%57M | 256.25%57M | 437.50%86M | 218.75%51M | 6.25%17M |
Current provisions | -25.00%9M | -25.00%9M | -32.00%17M | 22.73%27M | -22.22%21M | --12M | --12M | -28.57%25M | -33.33%22M | 12.50%27M |
Current debt and capital lease obligation | 10.40%191M | 10.40%191M | 19.21%180M | 24.48%178M | 47.20%184M | 39.52%173M | 39.52%173M | 39.81%151M | 31.19%143M | -82.78%125M |
-Current debt | 0.00%1M | 0.00%1M | -50.00%1M | 0.00%1M | -50.00%1M | -99.19%1M | -99.19%1M | -50.00%2M | -75.00%1M | -99.68%2M |
-Current capital lease obligation | 10.47%190M | 10.47%190M | 20.13%179M | 24.65%177M | 48.78%183M | --172M | --172M | 43.27%149M | 35.24%142M | 19.42%123M |
Current deferred liabilities | -47.22%19M | -47.22%19M | 111.43%74M | -44.44%25M | -35.48%20M | --36M | --36M | 66.67%35M | 114.29%45M | 106.67%31M |
Other current liabilities | 20.00%216M | 20.00%216M | 23.20%154M | -21.60%98M | 81.58%138M | 81.82%180M | 81.82%180M | 56.25%125M | 27.55%125M | 58.33%76M |
Current liabilities | 1.98%3.35B | 1.98%3.35B | 13.72%3.59B | -18.42%2.81B | 11.12%2.94B | 45.85%3.29B | 45.85%3.29B | 35.47%3.16B | 70.31%3.45B | 16.79%2.64B |
Non current liabilities | ||||||||||
Long term provisions | 11.97%711M | 11.97%711M | -6.30%639M | 31.12%670M | 35.80%660M | -46.91%635M | -46.91%635M | 63.94%682M | 28.07%511M | 22.73%486M |
Long term debt and capital lease obligation | -9.30%6.17B | -9.30%6.17B | -5.89%6.23B | -3.33%6.28B | 5.65%6.6B | 25.17%6.8B | 25.17%6.8B | 44.48%6.62B | 47.09%6.49B | 63.98%6.25B |
-Long term debt | -13.58%5.31B | -13.58%5.31B | -7.44%5.51B | -5.08%5.58B | 4.02%5.9B | 13.09%6.14B | 13.09%6.14B | 42.24%5.95B | 46.26%5.88B | 66.65%5.67B |
-Long term capital lease obligation | 30.79%858M | 30.79%858M | 7.99%716M | 13.54%696M | 21.74%700M | --656M | --656M | 68.27%663M | 55.58%613M | 41.63%575M |
Non current deferred liabilities | -11.06%378M | -11.06%378M | -5.68%382M | -14.72%365M | -1.45%409M | 26.11%425M | 26.11%425M | 23.10%405M | 32.92%428M | 33.87%415M |
Employee benefits | -22.58%24M | -22.58%24M | -23.53%26M | -21.21%26M | -12.90%27M | --31M | --31M | -10.53%34M | -13.16%33M | -22.50%31M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1.78%629M | 14.74%646M | 19.67%584M |
Other non current liabilities | -28.00%54M | -28.00%54M | 13.73%58M | 48.84%64M | 57.50%63M | --75M | --75M | 27.50%51M | 59.26%43M | 60.00%40M |
Total non current liabilities | -7.92%7.33B | -7.92%7.33B | -12.90%7.33B | -9.22%7.4B | -0.56%7.76B | 14.36%7.97B | 14.36%7.97B | 39.81%8.42B | 41.48%8.16B | 53.95%7.8B |
Total liabilities | -5.03%10.69B | -5.03%10.69B | -5.64%10.92B | -11.95%10.22B | 2.39%10.7B | 22.05%11.25B | 22.05%11.25B | 38.60%11.57B | 48.97%11.6B | 42.48%10.45B |
Shareholders'equity | ||||||||||
Share capital | 0.62%3.26B | 0.62%3.26B | 22.68%3.26B | 23.07%3.25B | 23.29%3.24B | 25.17%3.24B | 25.17%3.24B | 5.40%2.65B | 5.68%2.64B | 7.00%2.63B |
-common stock | 0.62%3.26B | 0.62%3.26B | 22.68%3.26B | 23.07%3.25B | 23.29%3.24B | 25.17%3.24B | 25.17%3.24B | 5.40%2.65B | 5.68%2.64B | 7.00%2.63B |
Retained earnings | 104.37%9M | 104.37%9M | 96.08%-2M | -61.32%-171M | -38.97%-189M | -45.07%-206M | -45.07%-206M | 50.49%-51M | 37.65%-106M | -109.23%-136M |
Paid-in capital | 23.29%90M | 23.29%90M | 18.92%88M | 25.00%85M | 26.15%82M | 23.73%73M | 23.73%73M | 27.59%74M | 30.77%68M | 18.18%65M |
Gains losses not affecting retained earnings | -2.99%-69M | -2.99%-69M | 7.78%-83M | -56.60%-83M | -102.86%-71M | -71.79%-67M | -71.79%-67M | -100.00%-90M | -26.19%-53M | -6.06%-35M |
Other equity interest | ---106M | ---106M | ---- | ---- | ---- | ---- | ---- | 0.00%-494M | 0.00%-494M | 0.00%-494M |
Total stockholders'equity | 4.74%3.18B | 4.74%3.18B | 55.71%3.26B | 49.88%3.08B | 50.99%3.06B | 54.16%3.04B | 54.16%3.04B | 8.22%2.09B | 11.44%2.06B | 5.68%2.03B |
Noncontrolling interests | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 8.29%392M | 14.71%390M | 8.48%371M |
Total equity | 4.74%3.18B | 4.74%3.18B | 31.15%3.26B | 25.97%3.08B | 27.64%3.06B | 30.23%3.04B | 30.23%3.04B | 8.23%2.49B | 11.95%2.45B | 6.10%2.4B |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data