Fortis Inc
F:12F
Balance Sheet
Balance Sheet Decomposition
Fortis Inc
Fortis Inc
Balance Sheet
Fortis Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
14
|
26
|
65
|
37
|
33
|
41
|
58
|
66
|
85
|
109
|
87
|
154
|
72
|
230
|
242
|
269
|
327
|
332
|
370
|
249
|
131
|
209
|
625
|
220
|
|
| Cash Equivalents |
14
|
26
|
65
|
37
|
33
|
41
|
58
|
66
|
85
|
109
|
87
|
154
|
72
|
230
|
242
|
269
|
327
|
332
|
370
|
249
|
131
|
209
|
625
|
220
|
|
| Total Receivables |
102
|
136
|
94
|
191
|
204
|
286
|
635
|
681
|
595
|
655
|
638
|
587
|
732
|
900
|
926
|
1 127
|
1 131
|
1 357
|
1 297
|
1 369
|
1 511
|
2 339
|
1 818
|
1 886
|
|
| Accounts Receivables |
102
|
101
|
94
|
191
|
204
|
286
|
635
|
681
|
595
|
655
|
588
|
587
|
682
|
813
|
855
|
1 025
|
1 036
|
1 080
|
1 070
|
1 102
|
1 269
|
1 759
|
1 549
|
1 669
|
|
| Other Receivables |
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
50
|
87
|
71
|
102
|
95
|
277
|
227
|
267
|
242
|
580
|
269
|
217
|
|
| Inventory |
18
|
18
|
16
|
30
|
19
|
33
|
207
|
229
|
178
|
168
|
134
|
133
|
143
|
321
|
337
|
372
|
367
|
398
|
394
|
422
|
478
|
661
|
566
|
685
|
|
| Other Current Assets |
0
|
0
|
17
|
36
|
43
|
45
|
138
|
174
|
266
|
272
|
273
|
219
|
349
|
336
|
352
|
398
|
382
|
1 174
|
513
|
572
|
608
|
1 060
|
1 016
|
1 005
|
|
| Total Current Assets |
135
|
180
|
193
|
293
|
299
|
405
|
1 038
|
1 150
|
1 124
|
1 204
|
1 132
|
1 093
|
1 296
|
1 787
|
1 857
|
2 166
|
2 207
|
3 261
|
2 574
|
2 612
|
2 728
|
4 269
|
4 025
|
3 796
|
|
| PP&E Net |
1 284
|
1 506
|
1 563
|
2 713
|
3 315
|
4 044
|
7 267
|
7 681
|
8 252
|
8 745
|
9 612
|
10 249
|
12 267
|
17 843
|
19 595
|
29 337
|
29 668
|
32 654
|
34 150
|
36 160
|
37 983
|
41 838
|
43 573
|
49 662
|
|
| PP&E Gross |
1 284
|
1 506
|
1 563
|
2 713
|
0
|
4 044
|
7 267
|
7 681
|
8 252
|
8 745
|
9 612
|
0
|
12 267
|
17 843
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
24
|
27
|
31
|
40
|
0
|
61
|
73
|
88
|
106
|
123
|
140
|
0
|
182
|
205
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
26
|
22
|
18
|
14
|
10
|
15
|
273
|
286
|
324
|
325
|
325
|
345
|
461
|
541
|
1 011
|
1 081
|
1 200
|
1 260
|
1 291
|
1 343
|
1 548
|
1 510
|
1 661
|
|
| Goodwill |
33
|
60
|
65
|
514
|
512
|
661
|
1 544
|
1 575
|
1 560
|
1 553
|
1 565
|
1 568
|
2 075
|
3 732
|
4 173
|
12 364
|
11 644
|
12 530
|
12 004
|
11 792
|
11 720
|
12 464
|
12 184
|
13 112
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
9
|
9
|
9
|
0
|
13
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
82
|
96
|
168
|
164
|
167
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
10
|
12
|
125
|
99
|
124
|
153
|
126
|
158
|
178
|
115
|
133
|
484
|
|
| Other Long-Term Assets |
90
|
119
|
153
|
236
|
289
|
321
|
402
|
478
|
908
|
1 074
|
1 561
|
1 715
|
1 902
|
2 385
|
2 500
|
2 927
|
3 098
|
3 253
|
3 290
|
3 468
|
3 707
|
4 018
|
4 495
|
4 771
|
|
| Other Assets |
33
|
60
|
65
|
514
|
512
|
661
|
1 544
|
1 575
|
1 560
|
1 553
|
1 565
|
1 568
|
2 075
|
3 732
|
4 173
|
12 364
|
11 644
|
12 530
|
12 004
|
11 792
|
11 720
|
12 464
|
12 184
|
13 112
|
|
| Total Assets |
1 625
N/A
|
1 987
+22%
|
2 164
+9%
|
3 938
+82%
|
4 597
+17%
|
5 441
+18%
|
10 273
+89%
|
11 166
+9%
|
12 139
+9%
|
12 909
+6%
|
14 214
+10%
|
14 950
+5%
|
17 908
+20%
|
26 233
+46%
|
28 804
+10%
|
47 904
+66%
|
47 822
0%
|
53 051
+11%
|
53 404
+1%
|
55 481
+4%
|
57 659
+4%
|
64 252
+11%
|
65 920
+3%
|
73 486
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
116
|
145
|
140
|
272
|
265
|
333
|
793
|
874
|
852
|
953
|
567
|
966
|
598
|
720
|
712
|
1 037
|
1 066
|
1 111
|
754
|
707
|
774
|
886
|
990
|
1 121
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
0
|
202
|
358
|
372
|
564
|
585
|
629
|
696
|
720
|
773
|
843
|
857
|
958
|
|
| Short-Term Debt |
130
|
157
|
104
|
193
|
49
|
98
|
475
|
410
|
415
|
358
|
159
|
136
|
160
|
330
|
511
|
1 155
|
209
|
60
|
512
|
132
|
247
|
253
|
119
|
98
|
|
| Current Portion of Long-Term Debt |
21
|
24
|
38
|
36
|
31
|
85
|
436
|
240
|
224
|
56
|
110
|
166
|
787
|
733
|
410
|
327
|
752
|
1 178
|
714
|
1 254
|
1 632
|
2 483
|
2 299
|
1 994
|
|
| Other Current Liabilities |
5
|
8
|
13
|
37
|
67
|
42
|
100
|
173
|
101
|
150
|
306
|
82
|
337
|
535
|
633
|
861
|
892
|
1 274
|
1 500
|
1 335
|
1 376
|
2 152
|
1 699
|
1 865
|
|
| Total Current Liabilities |
272
|
334
|
296
|
538
|
412
|
558
|
1 804
|
1 697
|
1 592
|
1 517
|
1 305
|
1 350
|
2 084
|
2 676
|
2 638
|
3 944
|
3 504
|
4 252
|
4 176
|
4 148
|
4 802
|
6 617
|
5 964
|
6 036
|
|
| Long-Term Debt |
796
|
941
|
1 031
|
1 904
|
2 455
|
2 878
|
4 943
|
5 204
|
5 596
|
5 929
|
6 114
|
6 169
|
6 841
|
10 406
|
11 271
|
21 277
|
21 105
|
23 549
|
21 914
|
23 444
|
24 040
|
26 267
|
27 574
|
31 567
|
|
| Deferred Income Tax |
21
|
24
|
42
|
48
|
45
|
58
|
55
|
61
|
570
|
629
|
676
|
702
|
1 078
|
1 626
|
2 050
|
3 263
|
1 416
|
1 804
|
2 969
|
3 344
|
3 627
|
4 060
|
4 399
|
5 020
|
|
| Minority Interest |
36
|
40
|
37
|
37
|
40
|
130
|
115
|
145
|
123
|
162
|
208
|
310
|
375
|
421
|
473
|
1 853
|
1 746
|
1 923
|
1 582
|
1 587
|
1 628
|
1 812
|
1 827
|
2 045
|
|
| Other Liabilities |
49
|
61
|
20
|
90
|
432
|
419
|
633
|
666
|
718
|
775
|
1 176
|
1 319
|
1 529
|
2 413
|
2 492
|
2 970
|
5 048
|
4 990
|
4 232
|
4 261
|
4 274
|
4 466
|
4 651
|
5 010
|
|
| Total Liabilities |
1 175
N/A
|
1 401
+19%
|
1 426
+2%
|
2 618
+84%
|
3 384
+29%
|
4 043
+19%
|
7 550
+87%
|
7 773
+3%
|
8 599
+11%
|
9 012
+5%
|
9 479
+5%
|
9 850
+4%
|
11 907
+21%
|
17 542
+47%
|
18 924
+8%
|
33 307
+76%
|
32 819
-1%
|
36 518
+11%
|
34 873
-5%
|
36 784
+5%
|
38 371
+4%
|
43 222
+13%
|
44 415
+3%
|
49 678
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
216
|
320
|
453
|
995
|
813
|
951
|
2 248
|
2 796
|
2 844
|
3 170
|
3 948
|
4 229
|
5 012
|
7 487
|
7 687
|
12 385
|
13 205
|
13 512
|
15 268
|
15 442
|
15 860
|
16 279
|
16 731
|
17 212
|
|
| Retained Earnings |
228
|
258
|
295
|
337
|
412
|
486
|
551
|
634
|
763
|
804
|
868
|
952
|
1 044
|
1 060
|
1 388
|
1 455
|
1 727
|
2 082
|
2 916
|
3 210
|
3 458
|
3 733
|
4 112
|
4 521
|
|
| Additional Paid In Capital |
0
|
0
|
1
|
2
|
3
|
5
|
6
|
9
|
11
|
12
|
14
|
15
|
17
|
15
|
14
|
12
|
10
|
11
|
11
|
11
|
10
|
10
|
9
|
8
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
18
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
5
|
8
|
11
|
14
|
15
|
44
|
82
|
46
|
78
|
145
|
77
|
96
|
72
|
129
|
793
|
745
|
61
|
928
|
336
|
34
|
40
|
1 008
|
653
|
2 067
|
|
| Total Equity |
450
N/A
|
586
+30%
|
738
+26%
|
1 320
+79%
|
1 213
-8%
|
1 398
+15%
|
2 723
+95%
|
3 393
+25%
|
3 540
+4%
|
3 897
+10%
|
4 735
+22%
|
5 100
+8%
|
6 001
+18%
|
8 691
+45%
|
9 880
+14%
|
14 597
+48%
|
15 003
+3%
|
16 533
+10%
|
18 531
+12%
|
18 697
+1%
|
19 288
+3%
|
21 030
+9%
|
21 505
+2%
|
23 808
+11%
|
|
| Total Liabilities & Equity |
1 625
N/A
|
1 987
+22%
|
2 164
+9%
|
3 938
+82%
|
4 597
+17%
|
5 441
+18%
|
10 273
+89%
|
11 166
+9%
|
12 139
+9%
|
12 909
+6%
|
14 214
+10%
|
14 950
+5%
|
17 908
+20%
|
26 233
+46%
|
28 804
+10%
|
47 904
+66%
|
47 822
0%
|
53 051
+11%
|
53 404
+1%
|
55 481
+4%
|
57 659
+4%
|
64 252
+11%
|
65 920
+3%
|
73 486
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
60
|
69
|
70
|
96
|
103
|
104
|
156
|
169
|
171
|
174
|
189
|
192
|
213
|
276
|
282
|
401
|
421
|
429
|
463
|
467
|
467
|
482
|
491
|
499
|
|
| Preferred Shares Outstanding |
0
|
0
|
5
|
13
|
13
|
18
|
18
|
27
|
27
|
37
|
37
|
37
|
32
|
74
|
74
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
66
|
|