Maple Leaf Foods Inc
TSX:MFI
Income Statement
Earnings Waterfall
Maple Leaf Foods Inc
Revenue
|
4.9B
CAD
|
Cost of Revenue
|
-4.4B
CAD
|
Gross Profit
|
471m
CAD
|
Operating Expenses
|
-417.4m
CAD
|
Operating Income
|
53.6m
CAD
|
Other Expenses
|
-178.5m
CAD
|
Net Income
|
-125m
CAD
|
Income Statement
Maple Leaf Foods 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 |
2 955
N/A
|
2 977
+1%
|
3 049
+2%
|
3 112
+2%
|
3 157
+1%
|
3 226
+2%
|
3 215
0%
|
3 214
0%
|
3 293
+2%
|
3 310
+1%
|
3 343
+1%
|
3 377
+1%
|
3 332
-1%
|
3 346
+0%
|
3 417
+2%
|
3 474
+2%
|
3 522
+1%
|
3 529
+0%
|
3 512
0%
|
3 478
-1%
|
3 496
+0%
|
3 585
+3%
|
3 699
+3%
|
3 820
+3%
|
3 942
+3%
|
4 057
+3%
|
4 129
+2%
|
4 191
+1%
|
4 304
+3%
|
4 334
+1%
|
4 398
+1%
|
4 530
+3%
|
4 521
0%
|
4 595
+2%
|
4 631
+1%
|
4 674
+1%
|
4 739
+1%
|
4 787
+1%
|
4 862
+2%
|
4 875
+0%
|
4 868
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 774)
|
(2 787)
|
(2 849)
|
(2 902)
|
(2 939)
|
(2 967)
|
(2 939)
|
(2 899)
|
(2 912)
|
(2 879)
|
(2 862)
|
(2 874)
|
(2 741)
|
(2 760)
|
(2 810)
|
(2 857)
|
(2 935)
|
(2 943)
|
(2 934)
|
(2 912)
|
(2 944)
|
(2 986)
|
(3 128)
|
(3 228)
|
(3 351)
|
(3 504)
|
(3 493)
|
(3 506)
|
(3 601)
|
(3 619)
|
(3 690)
|
(3 828)
|
(3 856)
|
(3 969)
|
(4 055)
|
(4 166)
|
(4 300)
|
(4 385)
|
(4 476)
|
(4 457)
|
(4 397)
|
|
Gross Profit |
181
N/A
|
189
+5%
|
200
+6%
|
210
+5%
|
218
+4%
|
260
+19%
|
276
+6%
|
315
+14%
|
381
+21%
|
430
+13%
|
481
+12%
|
503
+5%
|
591
+17%
|
586
-1%
|
607
+4%
|
616
+2%
|
588
-5%
|
586
0%
|
578
-1%
|
566
-2%
|
552
-3%
|
599
+9%
|
571
-5%
|
592
+4%
|
591
0%
|
554
-6%
|
637
+15%
|
685
+8%
|
702
+3%
|
715
+2%
|
708
-1%
|
702
-1%
|
666
-5%
|
626
-6%
|
575
-8%
|
508
-12%
|
439
-13%
|
402
-8%
|
386
-4%
|
418
+8%
|
471
+13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(297)
|
(301)
|
(309)
|
(320)
|
(313)
|
(312)
|
(315)
|
(305)
|
(298)
|
(295)
|
(290)
|
(299)
|
(328)
|
(330)
|
(339)
|
(338)
|
(339)
|
(346)
|
(339)
|
(339)
|
(336)
|
(349)
|
(373)
|
(419)
|
(460)
|
(477)
|
(490)
|
(494)
|
(507)
|
(505)
|
(499)
|
(490)
|
(482)
|
(483)
|
(485)
|
(472)
|
(446)
|
(431)
|
(424)
|
(419)
|
(417)
|
|
Selling, General & Administrative |
(303)
|
(309)
|
(312)
|
(313)
|
(298)
|
(290)
|
(291)
|
(286)
|
(288)
|
(290)
|
(289)
|
(299)
|
(325)
|
(329)
|
(338)
|
(346)
|
(349)
|
(354)
|
(354)
|
(345)
|
(342)
|
(354)
|
(371)
|
(417)
|
(458)
|
(478)
|
(490)
|
(493)
|
(491)
|
(488)
|
(481)
|
(474)
|
(467)
|
(471)
|
(473)
|
(456)
|
(432)
|
(415)
|
(408)
|
(400)
|
(405)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(5)
|
(12)
|
(15)
|
(20)
|
(18)
|
(15)
|
(10)
|
(6)
|
(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
|
0
|
0
|
|
Other Operating Expenses |
6
|
7
|
5
|
(0)
|
(4)
|
(5)
|
(4)
|
(2)
|
5
|
6
|
5
|
2
|
(2)
|
(1)
|
(1)
|
8
|
9
|
8
|
15
|
6
|
5
|
5
|
(2)
|
(2)
|
(2)
|
1
|
(0)
|
(1)
|
(17)
|
(18)
|
(18)
|
(16)
|
(15)
|
(13)
|
(11)
|
(16)
|
(14)
|
(16)
|
(16)
|
(19)
|
(12)
|
|
Operating Income |
(116)
N/A
|
(112)
+4%
|
(109)
+3%
|
(110)
-1%
|
(95)
+14%
|
(52)
+45%
|
(39)
+25%
|
10
N/A
|
83
+750%
|
135
+63%
|
191
+41%
|
204
+7%
|
263
+29%
|
256
-3%
|
268
+5%
|
278
+4%
|
248
-11%
|
240
-3%
|
239
-1%
|
227
-5%
|
216
-5%
|
250
+16%
|
198
-21%
|
173
-13%
|
131
-24%
|
76
-42%
|
146
+92%
|
191
+30%
|
195
+2%
|
210
+7%
|
209
0%
|
212
+1%
|
184
-13%
|
142
-23%
|
91
-36%
|
36
-61%
|
(7)
N/A
|
(29)
-320%
|
(38)
-31%
|
(1)
+98%
|
54
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(51)
|
(51)
|
(46)
|
(35)
|
(19)
|
(6)
|
6
|
6
|
10
|
16
|
11
|
16
|
5
|
6
|
6
|
9
|
8
|
8
|
6
|
(3)
|
(5)
|
(11)
|
(18)
|
(23)
|
(22)
|
(26)
|
(24)
|
(23)
|
(23)
|
(20)
|
(19)
|
(18)
|
(17)
|
(20)
|
(25)
|
(34)
|
(50)
|
(73)
|
(99)
|
(124)
|
(142)
|
|
Non-Reccuring Items |
(18)
|
(45)
|
(55)
|
(67)
|
(72)
|
(61)
|
(48)
|
(37)
|
(37)
|
(33)
|
(27)
|
(24)
|
(14)
|
(23)
|
(28)
|
(35)
|
(39)
|
(33)
|
(33)
|
(26)
|
(65)
|
(64)
|
(60)
|
(63)
|
(17)
|
(29)
|
(55)
|
(12)
|
(4)
|
48
|
23
|
(10)
|
(11)
|
(12)
|
(28)
|
(258)
|
(236)
|
(281)
|
(251)
|
(30)
|
(45)
|
|
Total Other Income |
(8)
|
(106)
|
(106)
|
(106)
|
(103)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
|
Pre-Tax Income |
(193)
N/A
|
(314)
-63%
|
(316)
-1%
|
(318)
0%
|
(288)
+9%
|
(123)
+57%
|
(84)
+32%
|
(25)
+71%
|
53
N/A
|
115
+117%
|
171
+50%
|
190
+11%
|
250
+31%
|
234
-6%
|
242
+4%
|
248
+2%
|
214
-14%
|
212
-1%
|
208
-2%
|
194
-7%
|
141
-27%
|
171
+21%
|
115
-32%
|
81
-29%
|
87
+7%
|
15
-83%
|
60
+297%
|
148
+149%
|
160
+8%
|
229
+43%
|
206
-10%
|
178
-14%
|
150
-16%
|
105
-30%
|
32
-69%
|
(262)
N/A
|
(299)
-14%
|
(390)
-30%
|
(395)
-1%
|
(163)
+59%
|
(143)
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
52
|
79
|
80
|
79
|
75
|
31
|
24
|
10
|
(11)
|
(28)
|
(46)
|
(52)
|
(68)
|
(64)
|
(67)
|
(67)
|
(50)
|
(50)
|
(49)
|
(46)
|
(40)
|
(47)
|
(33)
|
(12)
|
(12)
|
6
|
(7)
|
(43)
|
(47)
|
(64)
|
(58)
|
(51)
|
(47)
|
(36)
|
(27)
|
(6)
|
(13)
|
7
|
13
|
6
|
18
|
|
Income from Continuing Operations |
(141)
|
(235)
|
(237)
|
(239)
|
(214)
|
(92)
|
(60)
|
(15)
|
42
|
87
|
126
|
139
|
182
|
170
|
175
|
181
|
164
|
162
|
160
|
149
|
101
|
124
|
82
|
69
|
75
|
21
|
53
|
106
|
113
|
165
|
148
|
126
|
103
|
69
|
5
|
(269)
|
(312)
|
(383)
|
(382)
|
(157)
|
(125)
|
|
Income to Minority Interest |
(16)
|
(17)
|
(15)
|
(13)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
496
N/A
|
378
-24%
|
1 279
+238%
|
1 239
-3%
|
710
-43%
|
840
+18%
|
(65)
N/A
|
(20)
+70%
|
42
N/A
|
87
+109%
|
126
+45%
|
139
+10%
|
182
+31%
|
170
-7%
|
175
+3%
|
181
+3%
|
164
-9%
|
162
-1%
|
160
-1%
|
149
-7%
|
101
-32%
|
124
+22%
|
82
-33%
|
69
-16%
|
75
+8%
|
21
-72%
|
53
+153%
|
106
+99%
|
113
+7%
|
165
+45%
|
148
-10%
|
126
-15%
|
103
-19%
|
69
-33%
|
5
-92%
|
(269)
N/A
|
(312)
-16%
|
(383)
-23%
|
(382)
+0%
|
(157)
+59%
|
(125)
+20%
|
|
EPS (Diluted) |
3.54
N/A
|
2.69
-24%
|
8.87
+230%
|
8.73
-2%
|
5.02
-42%
|
5.87
+17%
|
-0.45
N/A
|
-0.14
+69%
|
0.29
N/A
|
0.62
+114%
|
0.9
+45%
|
1
+11%
|
1.32
+32%
|
1.26
-5%
|
1.31
+4%
|
1.37
+5%
|
1.24
-9%
|
1.24
N/A
|
1.23
-1%
|
1.17
-5%
|
0.79
-32%
|
0.97
+23%
|
0.65
-33%
|
0.55
-15%
|
0.6
+9%
|
0.17
-72%
|
0.43
+153%
|
0.85
+98%
|
0.91
+7%
|
1.32
+45%
|
1.18
-11%
|
1
-15%
|
0.82
-18%
|
0.55
-33%
|
0.04
-93%
|
-2.17
N/A
|
-2.52
-16%
|
-3.15
-25%
|
-3.14
+0%
|
-1.29
+59%
|
-1.03
+20%
|