Transcontinental Inc
TSX:TCL.A
Income Statement
Earnings Waterfall
Transcontinental Inc
Revenue
|
2.9B
CAD
|
Cost of Revenue
|
-1.6B
CAD
|
Gross Profit
|
1.4B
CAD
|
Operating Expenses
|
-1.1B
CAD
|
Operating Income
|
229.6m
CAD
|
Other Expenses
|
-130.9m
CAD
|
Net Income
|
98.7m
CAD
|
Income Statement
Transcontinental Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 053
N/A
|
2 013
-2%
|
2 005
0%
|
1 990
-1%
|
1 998
+0%
|
2 011
+1%
|
2 010
0%
|
2 002
0%
|
2 011
+0%
|
2 018
+0%
|
2 004
-1%
|
2 020
+1%
|
2 024
+0%
|
2 026
+0%
|
2 036
+0%
|
2 007
-1%
|
2 005
0%
|
2 041
+2%
|
2 322
+14%
|
2 624
+13%
|
2 873
+10%
|
3 106
+8%
|
3 077
-1%
|
3 039
-1%
|
2 993
-2%
|
2 851
-5%
|
2 709
-5%
|
2 574
-5%
|
2 491
-3%
|
2 489
0%
|
2 523
+1%
|
2 643
+5%
|
2 711
+3%
|
2 804
+3%
|
2 930
+5%
|
2 956
+1%
|
2 973
+1%
|
3 004
+1%
|
2 963
-1%
|
2 941
-1%
|
2 914
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(910)
|
(893)
|
(889)
|
(884)
|
(880)
|
(882)
|
(874)
|
(856)
|
(861)
|
(871)
|
(869)
|
(885)
|
(887)
|
(888)
|
(894)
|
(890)
|
(879)
|
(878)
|
(1 089)
|
(1 304)
|
(1 503)
|
(1 696)
|
(1 665)
|
(1 629)
|
(1 591)
|
(1 498)
|
(1 405)
|
(1 322)
|
(1 275)
|
(1 275)
|
(1 310)
|
(1 402)
|
(1 458)
|
(1 531)
|
(1 612)
|
(1 633)
|
(1 638)
|
(1 651)
|
(1 618)
|
(1 585)
|
(1 552)
|
|
Gross Profit |
1 142
N/A
|
1 120
-2%
|
1 116
0%
|
1 107
-1%
|
1 119
+1%
|
1 130
+1%
|
1 136
+1%
|
1 146
+1%
|
1 151
+0%
|
1 147
0%
|
1 135
-1%
|
1 134
0%
|
1 138
+0%
|
1 137
0%
|
1 142
+0%
|
1 117
-2%
|
1 126
+1%
|
1 163
+3%
|
1 233
+6%
|
1 320
+7%
|
1 370
+4%
|
1 410
+3%
|
1 413
+0%
|
1 410
0%
|
1 402
-1%
|
1 353
-4%
|
1 305
-4%
|
1 253
-4%
|
1 216
-3%
|
1 215
0%
|
1 213
0%
|
1 242
+2%
|
1 254
+1%
|
1 272
+1%
|
1 318
+4%
|
1 324
+0%
|
1 335
+1%
|
1 354
+1%
|
1 345
-1%
|
1 355
+1%
|
1 362
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(912)
|
(887)
|
(878)
|
(854)
|
(856)
|
(861)
|
(856)
|
(868)
|
(871)
|
(873)
|
(862)
|
(845)
|
(844)
|
(837)
|
(838)
|
(822)
|
(793)
|
(781)
|
(864)
|
(936)
|
(1 030)
|
(1 118)
|
(1 118)
|
(1 115)
|
(1 114)
|
(1 081)
|
(1 048)
|
(1 029)
|
(993)
|
(981)
|
(982)
|
(1 020)
|
(1 038)
|
(1 068)
|
(1 100)
|
(1 099)
|
(1 119)
|
(1 137)
|
(1 132)
|
(1 144)
|
(1 133)
|
|
Selling, General & Administrative |
(801)
|
(780)
|
(771)
|
(753)
|
(756)
|
(759)
|
(753)
|
(767)
|
(769)
|
(769)
|
(765)
|
(744)
|
(744)
|
(736)
|
(734)
|
(720)
|
(687)
|
(662)
|
(720)
|
(768)
|
(841)
|
(917)
|
(914)
|
(922)
|
(914)
|
(884)
|
(845)
|
(812)
|
(779)
|
(766)
|
(776)
|
(816)
|
(829)
|
(851)
|
(876)
|
(877)
|
(893)
|
(906)
|
(903)
|
(909)
|
(904)
|
|
Depreciation & Amortization |
(104)
|
(101)
|
(101)
|
(101)
|
(102)
|
(103)
|
(102)
|
(102)
|
(104)
|
(105)
|
(107)
|
(107)
|
(107)
|
(106)
|
(105)
|
(103)
|
(108)
|
(121)
|
(146)
|
(168)
|
(188)
|
(199)
|
(199)
|
(201)
|
(207)
|
(209)
|
(214)
|
(217)
|
(215)
|
(213)
|
(209)
|
(208)
|
(211)
|
(217)
|
(224)
|
(232)
|
(236)
|
(241)
|
(239)
|
(235)
|
(229)
|
|
Other Operating Expenses |
(7)
|
(7)
|
(7)
|
(0)
|
1
|
1
|
(1)
|
1
|
2
|
1
|
9
|
6
|
6
|
5
|
1
|
2
|
0
|
2
|
1
|
0
|
(1)
|
(2)
|
(5)
|
8
|
7
|
13
|
11
|
(1)
|
1
|
(2)
|
3
|
3
|
2
|
0
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
|
Operating Income |
231
N/A
|
232
+1%
|
238
+2%
|
253
+6%
|
263
+4%
|
269
+2%
|
280
+4%
|
278
-1%
|
280
+1%
|
274
-2%
|
273
0%
|
289
+6%
|
293
+1%
|
301
+2%
|
303
+1%
|
295
-3%
|
333
+13%
|
382
+15%
|
368
-4%
|
384
+4%
|
341
-11%
|
292
-14%
|
295
+1%
|
295
0%
|
288
-2%
|
272
-5%
|
256
-6%
|
224
-13%
|
224
0%
|
234
+5%
|
232
-1%
|
221
-5%
|
216
-2%
|
205
-5%
|
218
+7%
|
225
+3%
|
216
-4%
|
217
+0%
|
213
-2%
|
212
-1%
|
230
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(19)
|
(18)
|
(19)
|
(48)
|
(16)
|
(19)
|
(17)
|
(25)
|
(5)
|
(5)
|
(4)
|
(17)
|
(17)
|
(14)
|
(16)
|
(17)
|
(15)
|
(16)
|
(25)
|
(39)
|
(51)
|
(62)
|
(63)
|
(62)
|
(59)
|
(55)
|
(50)
|
(44)
|
(40)
|
(38)
|
(37)
|
(39)
|
(37)
|
(38)
|
(37)
|
(34)
|
(40)
|
(44)
|
(49)
|
(56)
|
(53)
|
|
Non-Reccuring Items |
(188)
|
(181)
|
(180)
|
(54)
|
(75)
|
(57)
|
(58)
|
(12)
|
(26)
|
(81)
|
(80)
|
(75)
|
(70)
|
(25)
|
(24)
|
7
|
30
|
12
|
(3)
|
(15)
|
(43)
|
(50)
|
(36)
|
16
|
9
|
25
|
60
|
18
|
24
|
26
|
3
|
13
|
4
|
6
|
(5)
|
(7)
|
(17)
|
(20)
|
(30)
|
(47)
|
(52)
|
|
Total Other Income |
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
11
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
1
|
2
|
(1)
|
(3)
|
(3)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(9)
|
(9)
|
(11)
|
(11)
|
|
Pre-Tax Income |
20
N/A
|
31
+54%
|
38
+23%
|
150
+299%
|
170
+14%
|
192
+13%
|
203
+6%
|
252
+24%
|
248
-2%
|
188
-24%
|
189
+1%
|
197
+4%
|
206
+4%
|
259
+26%
|
263
+1%
|
285
+8%
|
348
+22%
|
380
+9%
|
341
-10%
|
331
-3%
|
246
-26%
|
177
-28%
|
193
+9%
|
243
+26%
|
234
-4%
|
239
+2%
|
263
+10%
|
195
-26%
|
205
+5%
|
219
+7%
|
194
-11%
|
192
-1%
|
179
-6%
|
169
-6%
|
171
+1%
|
177
+4%
|
152
-14%
|
144
-5%
|
125
-13%
|
98
-21%
|
114
+16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(31)
|
(35)
|
(28)
|
(39)
|
(41)
|
(47)
|
(62)
|
(16)
|
(14)
|
1
|
3
|
(51)
|
(54)
|
(67)
|
(67)
|
(73)
|
(85)
|
(94)
|
(85)
|
(81)
|
(63)
|
(41)
|
(42)
|
(46)
|
(59)
|
(61)
|
(70)
|
(63)
|
(52)
|
(56)
|
(52)
|
(61)
|
(58)
|
(55)
|
(51)
|
(37)
|
(28)
|
(26)
|
(20)
|
(13)
|
(15)
|
|
Income from Continuing Operations |
(11)
|
(4)
|
10
|
111
|
129
|
145
|
141
|
237
|
234
|
189
|
192
|
146
|
152
|
193
|
196
|
212
|
263
|
286
|
256
|
250
|
183
|
137
|
151
|
196
|
175
|
178
|
193
|
132
|
153
|
163
|
142
|
131
|
121
|
114
|
120
|
141
|
124
|
118
|
105
|
86
|
99
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Net Income (Common) |
(22)
N/A
|
(13)
+43%
|
2
N/A
|
105
+6 469%
|
126
+20%
|
172
+37%
|
171
-1%
|
263
+53%
|
262
0%
|
186
-29%
|
189
+1%
|
146
-23%
|
152
+4%
|
193
+27%
|
196
+2%
|
212
+8%
|
227
+7%
|
250
+10%
|
220
-12%
|
213
-3%
|
183
-14%
|
137
-25%
|
121
-12%
|
166
+38%
|
144
-13%
|
148
+2%
|
193
+30%
|
132
-32%
|
153
+16%
|
163
+6%
|
143
-12%
|
131
-8%
|
121
-7%
|
114
-6%
|
120
+5%
|
141
+18%
|
124
-12%
|
118
-5%
|
105
-11%
|
86
-18%
|
99
+15%
|
|
EPS (Diluted) |
-0.28
N/A
|
-0.14
+50%
|
0.04
N/A
|
1.34
+3 250%
|
1.6
+19%
|
2.2
+38%
|
2.18
-1%
|
3.35
+54%
|
3.35
N/A
|
2.39
-29%
|
2.42
+1%
|
1.88
-22%
|
1.96
+4%
|
2.49
+27%
|
2.53
+2%
|
2.73
+8%
|
2.92
+7%
|
3.23
+11%
|
2.5
-23%
|
2.58
+3%
|
2.09
-19%
|
1.56
-25%
|
1.38
-12%
|
1.9
+38%
|
1.65
-13%
|
1.69
+2%
|
2.21
+31%
|
1.51
-32%
|
1.77
+17%
|
1.88
+6%
|
1.64
-13%
|
1.5
-9%
|
1.4
-7%
|
1.31
-6%
|
1.38
+5%
|
1.63
+18%
|
1.43
-12%
|
1.36
-5%
|
1.21
-11%
|
0.99
-18%
|
1.14
+15%
|