Westshore Terminals Investment Corporation
TSX:WTE.TO
24.07 (CAD) • At close October 22, 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
| 164.747 | 156.027 | 243.491 | 201.432 | 131.858 | 50.048 | 68.518 | 90.755 | 97.952 | 85.639 | 61.408 | 43.873 | 65.587 | 62.9 | 81.486 | 75.034 | 72.742 | 34.555 | 39.904 | 36 | 17.361 | 10.858 | 15.688 | 13.819 | 8.973 | 13.616 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 164.747 | 156.027 | 243.491 | 201.432 | 131.858 | 50.048 | 68.518 | 90.755 | 97.952 | 85.639 | 61.408 | 43.873 | 65.587 | 62.9 | 81.486 | 75.034 | 72.742 | 34.555 | 39.904 | 36 | 17.361 | 10.858 | 15.688 | 13.819 | 8.973 | 13.616 |
Net Receivables
| 41.821 | 19.389 | 15.151 | 11.644 | 24.582 | 15.43 | 30.165 | 10.193 | 9.342 | 8.863 | 18.218 | 11.247 | 21.78 | 22.654 | 19.512 | 29.313 | 11.181 | 15.211 | 12.433 | 6.412 | 1.673 | 0 | 0 | 0 | 4.731 | 0 |
Inventory
| 18.523 | 17.625 | 17.809 | 18.212 | 16.122 | 14.36 | 14.283 | 13.217 | 12.716 | 12.041 | 10.439 | 9.033 | 8.308 | 6.918 | 6.284 | 6.478 | 6.162 | 6.102 | 6.012 | 5.148 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 3.715 | 2.503 | 1.939 | 2.552 | 2.319 | 2.181 | 2.134 | 5.413 | 6.226 | 1.089 | 1.028 | 0.872 | 0.734 | 0.018 | 2.517 | 0.672 | 0.038 | 1.845 | 6.202 | 5.013 | 0.052 | 0.235 | 0 | 0 | 0 | 0 |
Total Current Assets
| 228.806 | 195.544 | 278.39 | 233.84 | 174.881 | 82.019 | 115.1 | 119.578 | 126.236 | 107.632 | 91.093 | 65.025 | 96.409 | 93.144 | 110.483 | 111.497 | 91.095 | 61.688 | 67.395 | 55.364 | 19.086 | 11.093 | 15.688 | 13.819 | 13.704 | 13.616 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 758.204 | 651.64 | 632.734 | 652.016 | 666.02 | 393.629 | 373.834 | 338.748 | 261.099 | 190.659 | 176.338 | 151.408 | 101.181 | 97.081 | 108.571 | 114.552 | 128.689 | 124.626 | 142.325 | 160.762 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 8.473 | 8.775 | 8.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 374.014 | 374.316 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 365.541 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 5.329 | -92.64 | 0.051 | 0.004 | -99.762 | -98.76 | -25.165 | -26.632 | 0.03 | 0 | 0.022 | 516.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 122.625 | 92.64 | 100.459 | 104.298 | 99.762 | 98.76 | 25.165 | 23.366 | 25.84 | 0 | -0.022 | 6.423 | 5.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 28.286 | 37.299 | -80.323 | -104.298 | 0.866 | 1.633 | 2.774 | 3.266 | -25.84 | 0 | 0.022 | -516.949 | 0 | 23.42 | 24.168 | 23.303 | 20.975 | 19.907 | 3.846 | 8.914 | 539.745 | 510.136 | 515.153 | 531.457 | 553.592 | 594.073 |
Total Non-Current Assets
| 1,288.458 | 1,063.255 | 1,018.462 | 1,017.561 | 1,032.427 | 760.803 | 742.149 | 704.289 | 626.67 | 556.2 | 541.901 | 523.372 | 472.682 | 486.042 | 498.28 | 503.396 | 515.205 | 510.074 | 511.712 | 535.217 | 539.745 | 510.136 | 515.153 | 531.457 | 553.592 | 594.073 |
Total Assets
| 1,517.264 | 1,258.799 | 1,296.852 | 1,251.4 | 1,207.307 | 842.822 | 857.249 | 823.867 | 752.906 | 663.832 | 632.994 | 588.397 | 569.091 | 579.186 | 608.763 | 614.893 | 606.3 | 571.762 | 579.107 | 590.581 | 558.831 | 521.229 | 530.841 | 545.276 | 567.296 | 607.689 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 103.079 | 45.052 | 44.567 | 44.708 | 56.244 | 66.671 | 76.759 | 61.898 | 55.721 | 42.389 | 37.922 | 37.108 | 31.073 | 0 | 0 | 0 | 27.826 | 17.367 | 19.887 | 21.296 | 0.399 | 0.114 | 0.588 | 0.546 | 0.23 | 0.15 |
Short Term Debt
| 3.024 | 2.835 | 2.748 | 2.664 | 2.582 | 3.866 | 0 | 11.77 | 23.013 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 16.033 | 0 | 0 | 5.964 | 0 | 3.866 | 0 | 0 | 11.194 | 4.084 | 17.887 | 5.353 | 14.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.511 | 11.367 | 12.201 | 13.04 | 7.126 | 5.511 | 5.611 | 2.484 | 9.582 | -0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 37.913 | 19.522 | 15.814 | 16.106 | 10.637 | 11.785 | 11.35 | 0.094 | 0.139 | 28.635 | 42.39 | 27.481 | 37.099 | 61.962 | 46.048 | 68.236 | 26.73 | 23.578 | 27.097 | 16.891 | 18.811 | 10.979 | 15.1 | 13.273 | 8.784 | 13.466 |
Total Current Liabilities
| 145.527 | 78.776 | 75.33 | 76.518 | 76.589 | 87.833 | 93.72 | 76.246 | 88.455 | 71.024 | 80.312 | 64.589 | 68.172 | 61.962 | 46.048 | 68.236 | 54.556 | 40.945 | 46.984 | 38.187 | 19.21 | 11.093 | 15.688 | 13.819 | 9.014 | 13.616 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 274.866 | 277.74 | 280.575 | 283.323 | 285.987 | 288.646 | 0 | 0 | 0 | 0 | 0 | 30 | 371.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.374 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 128.075 | 75.405 | 21.5 | 20.917 | 22.94 | 22.929 | 20.239 | 16.365 | 10.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 169.541 | 52.32 | 42.255 | 29.802 | 31.045 | 20.888 | 20.647 | 15.794 | 11.006 | 15.392 | 15.21 | 0 | 0 | 7.608 | 8.68 | 8.692 | 6.738 | 0 | 0 | 51.493 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 69.701 | 61.852 | 88.721 | 100.263 | 80.91 | -214.979 | 93.501 | 89.739 | 99.271 | 79.678 | 62.205 | 59.78 | 56.965 | 24.923 | 22.118 | 21.108 | 19.364 | 17.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 642.183 | 467.317 | 433.051 | 434.305 | 420.882 | 117.484 | 134.387 | 121.898 | 120.516 | 95.07 | 77.415 | 89.78 | 428.215 | 32.531 | 30.798 | 29.8 | 26.102 | 17.76 | 0 | 51.493 | 29.374 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 787.71 | 546.093 | 508.381 | 510.823 | 497.471 | 205.317 | 228.107 | 198.144 | 208.971 | 166.094 | 157.727 | 154.369 | 496.387 | 94.493 | 76.846 | 98.036 | 80.658 | 58.705 | 46.984 | 89.68 | 48.584 | 11.093 | 15.688 | 13.819 | 9.014 | 13.616 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,436.587 | 1,443.821 | 1,453.665 | 1,456.354 | 1,525.522 | 1,545.057 | 1,630.145 | 1,690.176 | 1,697.444 | 1,706.265 | 1,706.265 | 1,706.265 | 1,335.015 | 0 | 0 | 0 | 704.032 | 663.602 | 663.602 | 663.602 | 663.602 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -707.033 | -731.115 | -665.194 | -715.777 | -815.686 | -907.552 | -1,001.003 | -1,064.453 | -1,153.509 | -1,208.527 | -1,230.998 | -1,272.237 | -1,262.311 | -219.339 | -172.115 | 619.25 | 494.385 | 436.099 | 370.356 | 257.14 | 208.774 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 704.032 | 704.032 | -102.393 | -672.775 | -586.644 | -501.835 | -419.841 | -362.129 | 510.136 | 515.153 | 531.457 | 558.282 | 594.073 |
Total Shareholders Equity
| 729.554 | 712.706 | 788.471 | 740.577 | 709.836 | 637.505 | 629.142 | 625.723 | 543.935 | 497.738 | 475.267 | 434.028 | 72.704 | 484.693 | 531.917 | 516.857 | 525.642 | 513.057 | 532.123 | 500.901 | 510.247 | 510.136 | 515.153 | 531.457 | 558.282 | 594.073 |
Total Equity
| 729.554 | 712.706 | 788.471 | 740.577 | 709.836 | 637.505 | 629.142 | 625.723 | 543.935 | 497.738 | 475.267 | 434.028 | 72.704 | 484.693 | 531.917 | 516.857 | 525.642 | 513.057 | 532.123 | 500.901 | 510.247 | 510.136 | 515.153 | 531.457 | 558.282 | 594.073 |
Total Liabilities & Shareholders Equity
| 1,517.264 | 1,258.799 | 1,296.852 | 1,251.4 | 1,207.307 | 842.822 | 857.249 | 823.867 | 752.906 | 663.832 | 632.994 | 588.397 | 569.091 | 579.186 | 608.763 | 614.893 | 606.3 | 571.762 | 579.107 | 590.581 | 558.831 | 521.229 | 530.841 | 545.276 | 567.296 | 607.689 |