Syntec Construction PCL
SET:SYNTEC
Balance Sheet
Balance Sheet Decomposition
Syntec Construction PCL
Syntec Construction PCL
Balance Sheet
Syntec Construction PCL
| 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 |
170
|
82
|
49
|
153
|
231
|
427
|
591
|
556
|
322
|
224
|
950
|
914
|
580
|
479
|
423
|
0
|
927
|
638
|
338
|
243
|
475
|
154
|
|
| Cash |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
322
|
224
|
890
|
364
|
580
|
479
|
423
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
170
|
82
|
47
|
153
|
231
|
427
|
591
|
556
|
0
|
0
|
60
|
550
|
0
|
0
|
0
|
0
|
927
|
638
|
338
|
243
|
475
|
154
|
|
| Short-Term Investments |
451
|
195
|
20
|
53
|
56
|
113
|
192
|
178
|
50
|
60
|
19
|
237
|
982
|
1 271
|
1 559
|
1 001
|
609
|
1 516
|
1 727
|
1 933
|
3 232
|
3 394
|
|
| Total Receivables |
744
|
1 838
|
1 194
|
995
|
1 373
|
1 856
|
1 916
|
2 022
|
1 813
|
1 997
|
1 745
|
1 798
|
1 989
|
1 279
|
1 981
|
2 186
|
1 979
|
1 786
|
1 920
|
2 164
|
1 387
|
1 821
|
|
| Accounts Receivables |
1 111
|
2 171
|
1 460
|
1 388
|
1 737
|
1 420
|
1 521
|
1 509
|
1 529
|
1 642
|
1 400
|
1 398
|
1 482
|
1 118
|
1 850
|
2 018
|
1 816
|
1 762
|
1 884
|
1 949
|
1 112
|
1 684
|
|
| Other Receivables |
367
|
333
|
266
|
393
|
364
|
436
|
395
|
513
|
284
|
355
|
345
|
400
|
507
|
162
|
131
|
168
|
163
|
24
|
36
|
215
|
275
|
137
|
|
| Inventory |
44
|
51
|
44
|
111
|
134
|
231
|
342
|
134
|
338
|
163
|
111
|
181
|
139
|
144
|
116
|
140
|
134
|
104
|
122
|
107
|
139
|
114
|
|
| Other Current Assets |
146
|
157
|
72
|
83
|
60
|
124
|
64
|
99
|
327
|
298
|
293
|
303
|
135
|
534
|
183
|
275
|
449
|
198
|
151
|
273
|
288
|
238
|
|
| Total Current Assets |
1 556
|
2 323
|
1 380
|
1 395
|
1 854
|
2 752
|
3 105
|
2 989
|
2 850
|
2 743
|
3 118
|
3 433
|
3 824
|
3 707
|
4 262
|
4 350
|
4 097
|
4 242
|
4 258
|
4 720
|
5 521
|
5 721
|
|
| PP&E Net |
589
|
129
|
161
|
220
|
462
|
491
|
513
|
622
|
611
|
799
|
1 113
|
1 528
|
1 550
|
4 020
|
4 037
|
4 157
|
3 466
|
4 269
|
4 098
|
3 335
|
3 257
|
3 032
|
|
| PP&E Gross |
589
|
129
|
161
|
220
|
462
|
491
|
513
|
622
|
611
|
799
|
1 113
|
1 528
|
1 550
|
4 020
|
4 037
|
4 157
|
3 466
|
4 269
|
4 098
|
3 335
|
3 257
|
3 032
|
|
| Accumulated Depreciation |
1 156
|
1 176
|
1 165
|
1 199
|
1 192
|
1 220
|
1 277
|
1 339
|
1 387
|
1 457
|
1 506
|
1 612
|
1 727
|
1 943
|
2 197
|
1 578
|
1 743
|
1 976
|
2 107
|
2 251
|
2 269
|
2 280
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
8
|
5
|
1
|
1
|
5
|
13
|
10
|
10
|
5
|
7
|
7
|
17
|
20
|
13
|
|
| Note Receivable |
0
|
0
|
0
|
198
|
215
|
259
|
406
|
306
|
285
|
142
|
197
|
128
|
209
|
569
|
480
|
541
|
786
|
823
|
316
|
192
|
652
|
664
|
|
| Long-Term Investments |
549
|
702
|
961
|
823
|
669
|
158
|
287
|
261
|
324
|
395
|
380
|
457
|
494
|
708
|
682
|
752
|
1 365
|
1 154
|
1 140
|
1 225
|
1 077
|
1 135
|
|
| Other Long-Term Assets |
51
|
52
|
182
|
232
|
187
|
278
|
282
|
160
|
296
|
261
|
640
|
633
|
639
|
506
|
460
|
485
|
529
|
110
|
45
|
267
|
275
|
131
|
|
| Total Assets |
2 745
N/A
|
3 207
+17%
|
2 683
-16%
|
2 869
+7%
|
3 387
+18%
|
3 938
+16%
|
4 594
+17%
|
4 340
-6%
|
4 374
+1%
|
4 345
-1%
|
5 449
+25%
|
6 180
+13%
|
6 722
+9%
|
9 523
+42%
|
9 931
+4%
|
10 295
+4%
|
10 248
0%
|
10 604
+3%
|
9 866
-7%
|
9 756
-1%
|
10 802
+11%
|
10 696
-1%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
136
|
147
|
296
|
399
|
495
|
560
|
577
|
584
|
383
|
483
|
501
|
621
|
339
|
431
|
294
|
417
|
393
|
371
|
223
|
256
|
366
|
451
|
|
| Accrued Liabilities |
137
|
496
|
121
|
96
|
157
|
146
|
287
|
298
|
292
|
192
|
368
|
368
|
832
|
865
|
895
|
412
|
449
|
771
|
414
|
409
|
1 601
|
1 434
|
|
| Short-Term Debt |
365
|
2
|
15
|
169
|
362
|
549
|
534
|
435
|
493
|
555
|
399
|
160
|
163
|
162
|
101
|
100
|
0
|
0
|
1
|
1
|
2
|
2
|
|
| Current Portion of Long-Term Debt |
40
|
106
|
146
|
284
|
216
|
215
|
157
|
142
|
67
|
78
|
69
|
251
|
426
|
172
|
145
|
606
|
738
|
220
|
189
|
177
|
142
|
116
|
|
| Other Current Liabilities |
315
|
613
|
407
|
315
|
370
|
615
|
633
|
449
|
652
|
605
|
814
|
991
|
924
|
1 290
|
1 057
|
1 068
|
1 039
|
827
|
619
|
1 026
|
956
|
1 107
|
|
| Total Current Liabilities |
994
|
1 363
|
984
|
1 263
|
1 601
|
2 085
|
2 187
|
1 908
|
1 887
|
1 913
|
2 152
|
2 392
|
2 684
|
2 920
|
2 491
|
2 602
|
2 619
|
2 189
|
1 446
|
1 869
|
3 067
|
3 110
|
|
| Long-Term Debt |
250
|
395
|
298
|
125
|
94
|
58
|
72
|
107
|
143
|
154
|
639
|
591
|
220
|
1 591
|
1 605
|
1 331
|
1 081
|
2 015
|
2 032
|
1 813
|
1 661
|
1 108
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
16
|
42
|
20
|
35
|
49
|
44
|
3
|
2
|
25
|
4
|
8
|
|
| Minority Interest |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
90
|
112
|
176
|
557
|
541
|
565
|
599
|
570
|
550
|
524
|
512
|
528
|
|
| Other Liabilities |
85
|
85
|
0
|
0
|
0
|
72
|
151
|
0
|
57
|
71
|
86
|
145
|
163
|
190
|
236
|
247
|
264
|
230
|
235
|
231
|
235
|
238
|
|
| Total Liabilities |
1 335
N/A
|
1 843
+38%
|
1 282
-30%
|
1 388
+8%
|
1 695
+22%
|
2 214
+31%
|
2 410
+9%
|
2 015
-16%
|
2 088
+4%
|
2 186
+5%
|
2 974
+36%
|
3 255
+9%
|
3 285
+1%
|
5 278
+61%
|
4 908
-7%
|
4 795
-2%
|
4 607
-4%
|
5 007
+9%
|
4 265
-15%
|
4 462
+5%
|
5 479
+23%
|
4 992
-9%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 591
|
1 591
|
1 591
|
|
| Retained Earnings |
212
|
302
|
199
|
22
|
270
|
537
|
857
|
1 024
|
1 026
|
862
|
933
|
1 218
|
1 699
|
2 377
|
3 137
|
3 499
|
3 586
|
3 698
|
3 696
|
3 290
|
3 434
|
3 864
|
|
| Additional Paid In Capital |
23
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
141
|
178
|
413
|
274
|
299
|
0
|
0
|
0
|
0
|
137
|
268
|
286
|
406
|
478
|
322
|
328
|
412
|
298
|
250
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
23
|
23
|
23
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
340
|
303
|
58
|
107
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 411
N/A
|
1 364
-3%
|
1 401
+3%
|
1 480
+6%
|
1 692
+14%
|
1 724
+2%
|
2 184
+27%
|
2 325
+6%
|
2 286
-2%
|
2 159
-6%
|
2 475
+15%
|
2 925
+18%
|
3 437
+18%
|
4 245
+24%
|
5 023
+18%
|
5 500
+9%
|
5 641
+3%
|
5 597
-1%
|
5 601
+0%
|
5 293
-5%
|
5 323
+1%
|
5 705
+7%
|
|
| Total Liabilities & Equity |
2 745
N/A
|
3 207
+17%
|
2 683
-16%
|
2 869
+7%
|
3 387
+18%
|
3 938
+16%
|
4 594
+17%
|
4 340
-6%
|
4 374
+1%
|
4 345
-1%
|
5 449
+25%
|
6 180
+13%
|
6 722
+9%
|
9 523
+42%
|
9 931
+4%
|
10 295
+4%
|
10 248
0%
|
10 604
+3%
|
9 866
-7%
|
9 756
-1%
|
10 802
+11%
|
10 696
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 600
|
1 598
|
1 591
|
1 591
|
1 591
|
1 591
|
1 591
|
1 591
|
|