Investor Presentation
Reconciliation of Non-IFRS Financial Measures
Reconciliation of Net Earnings to Adjusted EBITDA
LTM Q1-23
2022
2021
2020
2019
2018
(In thousands of dollars, except for margins)
Revenue
Net Earnings
297,619
272,467
226,430
204,604
191,669
195,087
31,631
28,436
15,752
7,495
7,088
(4,793)
Income tax expense
10,977
9,657
5,301
2,789
3,057
4,075
Net financing charges
3,597
2,571
2,226
3,073
3,435
1,841
Depreciation of property, plant and equipment
6,096
5,799
5,314
5,442
4,837
4,295
Depreciation of right-of-use assets
4,792
4,529
4,830
5,091
4,697
Amortization of intangible assets
4,047
3,762
3,381
3,356
2,193
2,088
EBITDA
EBITDA (%)
61,140
54,754
36,804
27,246
25,307
7,506
20.5%
20.1%
16.3%
13.3%
13.2%
3.8%
1,536
Asset Impairment
Restructuring expense (recovery)
New facility start-up costs
Expense for contingent remuneration related to business
combinations
Acquisition costs related to business combinations
729
550
164
97
58
Value adjustment on acquired inventory through a business
combination
Adjusted EBITDA
Adjusted EBITDA Margin (%)
194
127
555
63,599
56,841
39,042
32,504
25,241
26,818
21.4%
20.9%
17.2%
15.9%
13.2%
13.7%
53
2,074
2,770
16,137
1,410
1,836
(124)
1,219
333
1,623View entire presentation