Cineplex Inc
TSX:CGX
Income Statement
Earnings Waterfall
Cineplex Inc
Revenue
|
1.4B
CAD
|
Cost of Revenue
|
-462m
CAD
|
Gross Profit
|
926.9m
CAD
|
Operating Expenses
|
-776.7m
CAD
|
Operating Income
|
150.2m
CAD
|
Other Expenses
|
17m
CAD
|
Net Income
|
167.2m
CAD
|
Income Statement
Cineplex Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 171
N/A
|
1 203
+3%
|
1 225
+2%
|
1 226
+0%
|
1 235
+1%
|
1 245
+1%
|
1 267
+2%
|
1 296
+2%
|
1 371
+6%
|
1 460
+6%
|
1 453
-1%
|
1 500
+3%
|
1 478
-1%
|
1 494
+1%
|
1 520
+2%
|
1 514
0%
|
1 555
+3%
|
1 552
0%
|
1 595
+3%
|
1 611
+1%
|
1 612
+0%
|
1 586
-2%
|
1 618
+2%
|
1 650
+2%
|
1 665
+1%
|
1 583
-5%
|
1 166
-26%
|
809
-31%
|
418
-48%
|
177
-58%
|
220
+24%
|
409
+86%
|
657
+60%
|
844
+29%
|
1 129
+34%
|
1 218
+8%
|
1 103
-9%
|
1 381
+25%
|
1 454
+5%
|
1 578
+9%
|
1 389
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(421)
|
(431)
|
(435)
|
(432)
|
(431)
|
(431)
|
(441)
|
(450)
|
(470)
|
(503)
|
(489)
|
(495)
|
(486)
|
(482)
|
(484)
|
(471)
|
(476)
|
(482)
|
(514)
|
(538)
|
(554)
|
(543)
|
(551)
|
(563)
|
(570)
|
(542)
|
(393)
|
(268)
|
(138)
|
(54)
|
(70)
|
(133)
|
(217)
|
(284)
|
(379)
|
(410)
|
(379)
|
(446)
|
(474)
|
(516)
|
(462)
|
|
Gross Profit |
750
N/A
|
773
+3%
|
790
+2%
|
793
+0%
|
804
+1%
|
813
+1%
|
825
+1%
|
846
+3%
|
901
+7%
|
957
+6%
|
964
+1%
|
1 005
+4%
|
993
-1%
|
1 012
+2%
|
1 035
+2%
|
1 043
+1%
|
1 079
+3%
|
1 070
-1%
|
1 081
+1%
|
1 073
-1%
|
1 059
-1%
|
1 043
-2%
|
1 067
+2%
|
1 087
+2%
|
1 095
+1%
|
1 041
-5%
|
774
-26%
|
542
-30%
|
280
-48%
|
123
-56%
|
150
+21%
|
276
+84%
|
440
+59%
|
560
+27%
|
750
+34%
|
809
+8%
|
724
-10%
|
935
+29%
|
980
+5%
|
1 062
+8%
|
927
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(623)
|
(647)
|
(667)
|
(682)
|
(684)
|
(687)
|
(696)
|
(708)
|
(745)
|
(780)
|
(812)
|
(849)
|
(866)
|
(886)
|
(918)
|
(937)
|
(963)
|
(963)
|
(942)
|
(939)
|
(924)
|
(919)
|
(938)
|
(942)
|
(964)
|
(943)
|
(849)
|
(767)
|
(654)
|
(587)
|
(586)
|
(623)
|
(681)
|
(731)
|
(797)
|
(818)
|
(715)
|
(831)
|
(847)
|
(865)
|
(777)
|
|
Selling, General & Administrative |
(247)
|
(258)
|
(297)
|
(333)
|
(367)
|
(370)
|
(375)
|
(385)
|
(402)
|
(417)
|
(426)
|
(436)
|
(434)
|
(440)
|
(453)
|
(454)
|
(465)
|
(547)
|
(618)
|
(707)
|
(803)
|
(762)
|
(738)
|
(707)
|
(672)
|
(650)
|
(563)
|
(491)
|
(394)
|
(345)
|
(355)
|
(400)
|
(459)
|
(513)
|
(578)
|
(600)
|
(521)
|
(640)
|
(658)
|
(678)
|
(588)
|
|
Depreciation & Amortization |
(71)
|
(72)
|
(75)
|
(77)
|
(78)
|
(80)
|
(82)
|
(85)
|
(89)
|
(93)
|
(98)
|
(102)
|
(106)
|
(109)
|
(113)
|
(117)
|
(120)
|
(123)
|
(123)
|
(125)
|
(127)
|
(164)
|
(203)
|
(239)
|
(275)
|
(276)
|
(273)
|
(266)
|
(253)
|
(240)
|
(227)
|
(220)
|
(215)
|
(211)
|
(208)
|
(204)
|
(183)
|
(198)
|
(194)
|
(192)
|
(177)
|
|
Other Operating Expenses |
(305)
|
(317)
|
(295)
|
(271)
|
(240)
|
(237)
|
(238)
|
(238)
|
(254)
|
(270)
|
(288)
|
(311)
|
(326)
|
(337)
|
(352)
|
(366)
|
(378)
|
(293)
|
(200)
|
(108)
|
7
|
7
|
3
|
4
|
(17)
|
(17)
|
(12)
|
(10)
|
(6)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(10)
|
(13)
|
(12)
|
7
|
5
|
5
|
(12)
|
|
Operating Income |
128
N/A
|
126
-2%
|
124
-2%
|
112
-10%
|
120
+7%
|
126
+6%
|
129
+2%
|
138
+7%
|
157
+14%
|
178
+13%
|
152
-15%
|
156
+3%
|
127
-19%
|
126
-1%
|
118
-6%
|
106
-10%
|
116
+9%
|
107
-8%
|
139
+30%
|
133
-4%
|
135
+1%
|
123
-9%
|
129
+4%
|
144
+12%
|
131
-9%
|
98
-25%
|
(75)
N/A
|
(225)
-201%
|
(373)
-66%
|
(464)
-24%
|
(436)
+6%
|
(347)
+20%
|
(241)
+31%
|
(171)
+29%
|
(47)
+73%
|
(9)
+80%
|
9
N/A
|
104
+1 074%
|
132
+27%
|
197
+49%
|
150
-24%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(11)
|
(14)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
10
|
11
|
12
|
13
|
(16)
|
(14)
|
(15)
|
(16)
|
(17)
|
(19)
|
(20)
|
(22)
|
(25)
|
(38)
|
(49)
|
(60)
|
(81)
|
(91)
|
(99)
|
(112)
|
(119)
|
(122)
|
(130)
|
(129)
|
(115)
|
(113)
|
(110)
|
(114)
|
(128)
|
(143)
|
(149)
|
(155)
|
(157)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(173)
|
(153)
|
(196)
|
(230)
|
(29)
|
(20)
|
41
|
83
|
84
|
57
|
38
|
51
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
12
|
13
|
44
|
44
|
30
|
28
|
(2)
|
3
|
53
|
58
|
57
|
52
|
2
|
(3)
|
|
Pre-Tax Income |
117
N/A
|
112
-4%
|
105
-6%
|
91
-14%
|
97
+8%
|
104
+7%
|
108
+4%
|
116
+7%
|
171
+48%
|
185
+8%
|
161
-13%
|
167
+4%
|
109
-34%
|
110
+1%
|
102
-8%
|
90
-12%
|
98
+9%
|
87
-11%
|
118
+35%
|
109
-7%
|
108
-1%
|
83
-23%
|
77
-7%
|
82
+7%
|
48
-41%
|
(168)
N/A
|
(329)
-96%
|
(521)
-58%
|
(709)
-36%
|
(571)
+19%
|
(542)
+5%
|
(405)
+25%
|
(245)
+39%
|
(202)
+18%
|
(97)
+52%
|
(33)
+66%
|
(10)
+68%
|
18
N/A
|
35
+95%
|
45
+29%
|
(10)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(32)
|
(31)
|
(26)
|
(21)
|
(22)
|
(24)
|
(26)
|
(37)
|
(40)
|
(34)
|
(35)
|
(31)
|
(31)
|
(29)
|
(25)
|
(28)
|
(25)
|
(28)
|
(24)
|
(22)
|
(18)
|
(19)
|
(21)
|
(12)
|
36
|
77
|
132
|
85
|
32
|
(3)
|
(52)
|
(3)
|
1
|
1
|
1
|
1
|
(6)
|
152
|
141
|
148
|
|
Income from Continuing Operations |
84
|
80
|
75
|
64
|
76
|
82
|
84
|
90
|
134
|
145
|
127
|
132
|
78
|
80
|
74
|
65
|
70
|
63
|
90
|
85
|
86
|
65
|
58
|
61
|
37
|
(132)
|
(253)
|
(389)
|
(624)
|
(540)
|
(545)
|
(457)
|
(249)
|
(201)
|
(96)
|
(32)
|
(10)
|
12
|
187
|
186
|
138
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
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
|
|
Net Income (Common) |
84
N/A
|
80
-4%
|
75
-7%
|
64
-14%
|
76
+18%
|
82
+7%
|
84
+3%
|
90
+7%
|
135
+50%
|
146
+8%
|
128
-12%
|
133
+4%
|
80
-40%
|
81
+2%
|
75
-8%
|
66
-12%
|
71
+8%
|
63
-12%
|
86
+37%
|
79
-8%
|
77
-2%
|
55
-29%
|
50
-9%
|
53
+6%
|
29
-45%
|
(142)
N/A
|
(260)
-83%
|
(395)
-52%
|
(629)
-59%
|
(540)
+14%
|
(545)
-1%
|
(457)
+16%
|
(249)
+46%
|
(201)
+19%
|
(96)
+52%
|
(32)
+67%
|
0
N/A
|
12
+10 665%
|
187
+1 440%
|
186
-1%
|
167
-10%
|
|
EPS (Diluted) |
1.31
N/A
|
1.25
-5%
|
1.17
-6%
|
1.01
-14%
|
1.2
+19%
|
1.3
+8%
|
1.33
+2%
|
1.42
+7%
|
2.12
+49%
|
2.3
+8%
|
2.02
-12%
|
2.09
+3%
|
1.25
-40%
|
1.27
+2%
|
1.17
-8%
|
1.03
-12%
|
1.11
+8%
|
0.98
-12%
|
1.33
+36%
|
1.24
-7%
|
1.21
-2%
|
0.86
-29%
|
0.78
-9%
|
0.83
+6%
|
0.45
-46%
|
-2.24
N/A
|
-4.11
-83%
|
-6.24
-52%
|
-9.93
-59%
|
-8.52
+14%
|
-8.61
-1%
|
-7.23
+16%
|
-3.93
+46%
|
-3.18
+19%
|
-1.52
+52%
|
-0.5
+67%
|
0
N/A
|
0.19
N/A
|
2.96
+1 458%
|
2.94
-1%
|
1.8
-39%
|