Superior Plus Corp.
TSX:SPB.TO
6.65 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 40.7 | 58.4 | 28.4 | 24.1 | 26.5 | 23.9 | 31.8 | 5 | -7.2 | 3.1 | 8.3 | 7.6 | 5.2 | 8.9 | 24.3 | 16.1 | 14.1 | 33.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 7.6 | 60.4 | 52.6 | 43.7 | 5.4 | 18.2 | 1.4 | 15.4 | 3.5 | 10.7 | 13.7 | 16.6 | 0 | 0 | 22.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 40.7 | 58.4 | 81 | 67.8 | 31.9 | 42.1 | 31.8 | 5 | 3.5 | 3.1 | 8.3 | 7.6 | 5.2 | 8.9 | 46.5 | 16.1 | 14.1 | 33.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 427.2 | 533.7 | 319.4 | 312.9 | 329.2 | 383.2 | 318.5 | 243.2 | 374.4 | 428.7 | 479.8 | 389 | 472.9 | 471.8 | 313.8 | 246.8 | 265.8 | 246.1 | 336.1 | 165 | 96.8 | 112.3 | 55.182 | 196.128 | 92.261 | 22.961 |
Inventory
| 115.6 | 153 | 111.5 | 124 | 116.2 | 146.8 | 137 | 101.1 | 176.6 | 184.5 | 206.3 | 213.7 | 203.1 | 173.3 | 145.7 | 136.5 | 105.2 | 142.8 | 193.4 | 93.6 | 57.7 | 57.7 | 49.273 | 55.869 | 38.311 | 37.971 |
Other Current Assets
| 71.3 | 110.2 | 52.8 | 45.5 | 57.1 | 49.3 | 74.2 | 67.8 | 62.9 | 58.9 | 49 | 41.3 | 34 | 80 | 59 | 107.9 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 654.8 | 855.3 | 564.7 | 550.2 | 534.4 | 621.4 | 561.5 | 417.1 | 613.9 | 675.2 | 743.4 | 651.6 | 715.2 | 734 | 565 | 507.3 | 433.1 | 422.5 | 529.5 | 258.6 | 154.5 | 170 | 104.455 | 251.997 | 130.572 | 60.932 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,937.2 | 1,365 | 1,078.1 | 1,647.8 | 1,575.6 | 1,527.8 | 1,077.1 | 933.7 | 1,016.7 | 932.2 | 877.9 | 829.9 | 885 | 687.7 | 668 | 553.8 | 514.4 | 571.1 | 1,167.6 | 741 | 782.1 | 718.1 | 196.042 | 223.421 | 188.664 | 196.973 |
Goodwill
| 1,911.1 | 1,656.6 | 1,319.6 | 1,152.8 | 1,080.9 | 1,021.9 | 504.5 | 199.2 | 196.2 | 194.2 | 193.7 | 189.1 | 186.1 | 478.7 | 528.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 638.5 | 560.6 | 440.9 | 425.4 | 388.8 | 412.1 | 85.3 | 32 | 21.1 | 18.7 | 19 | 39.6 | 0 | 0 | 165.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,549.6 | 2,217.2 | 1,760.5 | 1,578.2 | 1,469.7 | 1,434 | 589.8 | 231.2 | 217.3 | 212.9 | 212.7 | 228.7 | 186.1 | 478.7 | 693.7 | 519.2 | 475.3 | 483.9 | 630.7 | 549.4 | 499.4 | 504.6 | 354.394 | 372.235 | 312.5 | 330.224 |
Long Term Investments
| 4.7 | 0.6 | 8.8 | 13.2 | 2.3 | 1 | 12.8 | 5.2 | 3.9 | 3.5 | 4.6 | 12.9 | 65.6 | 177.1 | 148.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 20.3 | 32.1 | 10.8 | 28.3 | 41.2 | 48.7 | 87.4 | 254.2 | 285.5 | 284.4 | 292.3 | 303.1 | 315.5 | 191.1 | 165.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 7.5 | 6.7 | 137.5 | 8.6 | 14.8 | 16.7 | 8.1 | 6.1 | 5.6 | 6.7 | 10.2 | 10.1 | 26 | 181 | 32.9 | 446.6 | 120 | 59.4 | 0 | 0 | 0 | 0 | 0 | 0 | 172.164 | 207.79 |
Total Non-Current Assets
| 4,519.3 | 3,621.6 | 2,995.7 | 3,276.1 | 3,103.6 | 3,028.2 | 1,775.2 | 1,430.4 | 1,529 | 1,439.7 | 1,397.7 | 1,384.7 | 1,478.2 | 1,715.6 | 1,709 | 1,519.6 | 1,109.7 | 1,114.4 | 1,798.3 | 1,290.4 | 1,281.5 | 1,222.7 | 550.436 | 595.656 | 673.328 | 734.987 |
Total Assets
| 5,174.1 | 4,476.9 | 3,560.4 | 3,826.3 | 3,638 | 3,649.6 | 2,336.7 | 1,847.5 | 2,142.9 | 2,114.9 | 2,141.1 | 2,036.3 | 2,193.4 | 2,449.6 | 2,274 | 2,026.9 | 1,542.8 | 1,536.9 | 2,327.8 | 1,549 | 1,436 | 1,392.7 | 654.891 | 847.653 | 803.9 | 795.919 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 452.1 | 426.9 | 297 | 281.9 | 307.1 | 289.4 | 237.4 | 182.6 | 240.9 | 279.5 | 300.7 | 241.6 | 297.6 | 302.4 | 280.7 | 230.5 | 212.1 | 243.6 | 280.3 | 160.7 | 117.6 | 116 | 61.287 | 137.48 | 66.267 | 73.199 |
Short Term Debt
| 74.8 | 62.1 | 56.3 | 60.4 | 62.5 | 28.8 | 28.7 | 18.3 | 33 | 66.7 | 67 | 109.7 | 103.6 | 32.2 | 5.1 | 13 | 3.9 | 10.8 | 2 | 0 | 0 | 340 | 65 | 100.845 | 95 | 175 |
Tax Payables
| 8 | 0.8 | 12.6 | 15.2 | 11.1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 24.5 | 25 | 20.6 | 19.1 | 18.1 | 23.9 | 9.9 | 8.5 | 9.7 | 9.1 | 24.8 | 18.2 | 14.2 | 25 | 38.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 203.2 | 222.8 | 161.4 | 170.1 | 151.1 | 214.6 | 143.7 | 102.5 | 196.7 | 170.4 | 127.9 | 116.3 | 69.3 | 95.4 | 83.6 | 151.8 | 63.2 | 17.9 | 25 | 17 | 15.8 | 10.2 | 18.349 | 15.117 | 15.112 | 12.353 |
Total Current Liabilities
| 754.6 | 736.8 | 535.3 | 531.5 | 538.8 | 556.7 | 419.7 | 311.9 | 480.3 | 525.7 | 520.4 | 485.8 | 484.7 | 455 | 408.1 | 395.3 | 279.2 | 272.3 | 307.3 | 177.7 | 133.4 | 466.2 | 144.636 | 253.442 | 176.379 | 260.552 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 2,407 | 2,087 | 1,574.5 | 1,767.9 | 1,866.3 | 1,825 | 1,024.1 | 510.5 | 816.2 | 933.3 | 978.5 | 1,049.8 | 1,223.1 | 1,162.6 | 942.2 | 795 | 574.1 | 649.8 | 937.1 | 562.2 | 317.8 | 103.4 | 35.986 | 166.137 | 161.525 | 4.719 |
Deferred Revenue Non-Current
| 26.6 | 0 | 33.1 | 169.9 | 163.8 | 136.3 | 2.5 | 5.2 | 3.8 | 1.9 | 97.6 | 114.3 | 0 | 229.6 | 263.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 211 | 128.9 | 101.7 | 75.3 | 28.5 | 24.7 | 17.5 | 22.4 | 9.7 | 8.3 | 4 | 2.5 | 5.9 | 70 | 22.1 | 0 | 0 | 0 | 262.8 | 120.6 | 125.2 | 142.9 | 17.159 | 21.579 | 22.134 | 28.408 |
Other Non-Current Liabilities
| 4 | 63.7 | 3.6 | 1.6 | 1.6 | 18 | 96.9 | 68.9 | 119.2 | 95.3 | 0.4 | 1 | 130.1 | 82.3 | 53.5 | -795 | -574.1 | -649.8 | -1,199.9 | -682.8 | -443 | -246.3 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 2,648.6 | 2,279.6 | 1,712.9 | 2,014.7 | 2,060.2 | 2,004 | 1,141 | 607 | 948.9 | 1,038.8 | 1,080.5 | 1,167.6 | 1,359.1 | 1,544.5 | 1,281.4 | 795 | 574.1 | 649.8 | 1,199.9 | 682.8 | 443 | 246.3 | 53.145 | 187.716 | 183.659 | 33.127 |
Total Liabilities
| 3,403.2 | 3,016.4 | 2,248.2 | 2,546.2 | 2,599 | 2,560.7 | 1,560.7 | 918.9 | 1,429.2 | 1,564.5 | 1,600.9 | 1,653.4 | 1,843.8 | 1,999.5 | 1,689.5 | 1,452.7 | 926.1 | 941.3 | 1,524.9 | 879.1 | 599.8 | 736.9 | 206.228 | 449.957 | 360.038 | 293.679 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,094.7 | 2,616.7 | 2,349.1 | 2,350.3 | 2,339.9 | 2,339.9 | 1,953.5 | 1,953.5 | 1,930.7 | 1,788.2 | 1,787.9 | 1,646.5 | 0 | 0 | 0 | 574.2 | 616.7 | 595.6 | 802.9 | 669.9 | 836.2 | 655.8 | 448.663 | 397.696 | 443.862 | 502.24 |
Retained Earnings
| -1,786.4 | -1,669.5 | -1,419.5 | -1,475.6 | -1,406.2 | -1,422.9 | -1,266.9 | -1,136.2 | -1,328.3 | -1,261.1 | -1,239.8 | -1,202.3 | -1,228.2 | -1,101.3 | -883.3 | -803.1 | -729.8 | -745.3 | -534.7 | -450.8 | -384.3 | 0 | 0 | 0 | -58.378 | -26.478 |
Accumulated Other Comprehensive Income/Loss
| 117.1 | 159.7 | 52.8 | 74.5 | 105.3 | 171.9 | 89.4 | 111.3 | 111.3 | 23.3 | -7.9 | -61.3 | -55.3 | -55.3 | -39.5 | 1.6 | -20.3 | 0.1 | -0.7 | -1.3 | 0.1 | 655.8 | 448.663 | 397.696 | -217.798 | -205.024 |
Other Total Stockholders Equity
| 1.2 | 1.2 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.4 | 1,633.1 | 1,606.7 | 1,507.3 | 801.5 | 750.1 | 745.2 | 535.4 | 452.1 | 384.2 | -655.8 | -448.663 | -397.696 | 276.176 | 231.502 |
Total Shareholders Equity
| 1,426.6 | 1,108.1 | 983.6 | 949.2 | 1,039 | 1,088.9 | 776 | 928.6 | 713.7 | 550.4 | 540.2 | 382.9 | 349.6 | 450.1 | 584.5 | 574.2 | 616.7 | 595.6 | 802.9 | 669.9 | 836.2 | 655.8 | 448.663 | 397.696 | 443.862 | 502.24 |
Total Equity
| 1,770.9 | 1,460.5 | 1,312.2 | 1,280.1 | 1,039 | 1,088.9 | 776 | 928.6 | 713.7 | 550.4 | 540.2 | 382.9 | 349.6 | 450.1 | 584.5 | 574.2 | 616.7 | 595.6 | 802.9 | 669.9 | 836.2 | 655.8 | 448.663 | 397.696 | 443.862 | 502.24 |
Total Liabilities & Shareholders Equity
| 5,174.1 | 4,476.9 | 3,560.4 | 3,826.3 | 3,638 | 3,649.6 | 2,336.7 | 1,847.5 | 2,142.9 | 2,114.9 | 2,141.1 | 2,036.3 | 2,193.4 | 2,449.6 | 2,274 | 2,026.9 | 1,542.8 | 1,536.9 | 2,327.8 | 1,549 | 1,436 | 1,392.7 | 654.891 | 847.653 | 803.9 | 795.919 |