Algoma Central Corp
TSX:ALC
Balance Sheet
Balance Sheet Decomposition
Algoma Central Corp
Algoma Central Corp
Balance Sheet
Algoma Central Corp
| 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 |
40
|
52
|
62
|
42
|
52
|
52
|
19
|
12
|
12
|
33
|
132
|
125
|
216
|
257
|
211
|
130
|
69
|
26
|
19
|
104
|
109
|
142
|
33
|
4
|
|
| Cash |
40
|
52
|
62
|
0
|
0
|
52
|
19
|
12
|
12
|
33
|
132
|
125
|
0
|
257
|
211
|
130
|
69
|
26
|
19
|
104
|
109
|
142
|
33
|
4
|
|
| Cash Equivalents |
0
|
0
|
0
|
42
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
216
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
3
|
9
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
35
|
38
|
48
|
80
|
73
|
72
|
88
|
102
|
77
|
65
|
99
|
92
|
72
|
70
|
61
|
53
|
79
|
160
|
76
|
70
|
61
|
69
|
100
|
110
|
|
| Accounts Receivables |
35
|
33
|
36
|
65
|
61
|
64
|
81
|
82
|
65
|
49
|
71
|
69
|
62
|
54
|
40
|
46
|
52
|
65
|
59
|
52
|
36
|
47
|
44
|
55
|
|
| Other Receivables |
0
|
4
|
12
|
15
|
12
|
9
|
6
|
20
|
12
|
16
|
27
|
23
|
11
|
16
|
22
|
7
|
28
|
96
|
17
|
17
|
24
|
22
|
56
|
55
|
|
| Inventory |
6
|
6
|
4
|
6
|
8
|
9
|
12
|
11
|
11
|
8
|
13
|
12
|
10
|
10
|
7
|
9
|
9
|
8
|
11
|
9
|
12
|
19
|
16
|
16
|
|
| Other Current Assets |
11
|
17
|
9
|
6
|
9
|
9
|
9
|
7
|
4
|
10
|
4
|
39
|
4
|
5
|
86
|
66
|
5
|
6
|
9
|
6
|
9
|
20
|
12
|
10
|
|
| Total Current Assets |
92
|
112
|
124
|
134
|
142
|
145
|
137
|
132
|
104
|
126
|
248
|
268
|
303
|
342
|
365
|
257
|
162
|
200
|
114
|
189
|
191
|
250
|
161
|
139
|
|
| PP&E Net |
278
|
259
|
244
|
306
|
312
|
357
|
385
|
562
|
579
|
465
|
505
|
520
|
530
|
531
|
513
|
660
|
770
|
707
|
840
|
842
|
820
|
851
|
809
|
868
|
|
| PP&E Gross |
278
|
259
|
244
|
306
|
312
|
357
|
385
|
562
|
579
|
465
|
505
|
520
|
0
|
531
|
513
|
660
|
770
|
707
|
840
|
842
|
820
|
851
|
809
|
868
|
|
| Accumulated Depreciation |
387
|
401
|
404
|
426
|
444
|
472
|
474
|
515
|
504
|
514
|
503
|
497
|
0
|
547
|
565
|
522
|
495
|
424
|
400
|
452
|
486
|
509
|
517
|
585
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
8
|
12
|
8
|
8
|
3
|
8
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
0
|
8
|
8
|
8
|
8
|
|
| Note Receivable |
7
|
8
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
18
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
72
|
80
|
84
|
92
|
14
|
79
|
126
|
173
|
160
|
160
|
155
|
209
|
261
|
360
|
|
| Other Long-Term Assets |
18
|
20
|
16
|
16
|
16
|
12
|
12
|
12
|
12
|
3
|
41
|
0
|
8
|
1
|
88
|
28
|
27
|
17
|
11
|
24
|
27
|
29
|
105
|
149
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
0
|
8
|
8
|
8
|
8
|
|
| Total Assets |
396
N/A
|
400
+1%
|
387
-3%
|
456
+18%
|
470
+3%
|
514
+9%
|
534
+4%
|
706
+32%
|
694
-2%
|
665
-4%
|
874
+32%
|
876
+0%
|
932
+6%
|
974
+4%
|
989
+2%
|
1 036
+5%
|
1 100
+6%
|
1 112
+1%
|
1 147
+3%
|
1 223
+7%
|
1 200
-2%
|
1 366
+14%
|
1 344
-2%
|
1 524
+13%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
30
|
33
|
30
|
46
|
53
|
61
|
72
|
80
|
56
|
58
|
68
|
50
|
63
|
59
|
43
|
69
|
61
|
61
|
61
|
71
|
77
|
83
|
70
|
89
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
6
|
0
|
7
|
6
|
6
|
8
|
6
|
6
|
2
|
1
|
2
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
|
| Current Portion of Long-Term Debt |
4
|
4
|
3
|
5
|
5
|
12
|
2
|
58
|
4
|
95
|
5
|
5
|
5
|
0
|
1
|
0
|
49
|
0
|
80
|
0
|
0
|
5
|
61
|
0
|
|
| Other Current Liabilities |
24
|
15
|
16
|
22
|
20
|
30
|
47
|
49
|
47
|
7
|
1
|
4
|
1
|
1
|
11
|
19
|
11
|
8
|
11
|
107
|
6
|
60
|
15
|
21
|
|
| Total Current Liabilities |
57
|
52
|
49
|
72
|
78
|
102
|
121
|
186
|
107
|
162
|
83
|
64
|
69
|
67
|
62
|
94
|
129
|
75
|
157
|
179
|
85
|
151
|
147
|
190
|
|
| Long-Term Debt |
55
|
51
|
40
|
52
|
36
|
26
|
12
|
37
|
109
|
24
|
227
|
221
|
223
|
224
|
243
|
241
|
243
|
259
|
255
|
391
|
392
|
397
|
317
|
334
|
|
| Deferred Income Tax |
48
|
44
|
43
|
43
|
39
|
34
|
29
|
33
|
30
|
43
|
51
|
51
|
60
|
53
|
43
|
25
|
39
|
48
|
49
|
44
|
58
|
71
|
81
|
79
|
|
| Minority Interest |
0
|
0
|
0
|
13
|
15
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
7
|
5
|
6
|
8
|
8
|
8
|
9
|
10
|
10
|
26
|
45
|
41
|
20
|
23
|
23
|
34
|
29
|
27
|
27
|
49
|
26
|
21
|
21
|
21
|
|
| Total Liabilities |
167
N/A
|
152
-9%
|
137
-10%
|
188
+38%
|
176
-6%
|
181
+3%
|
171
-6%
|
266
+56%
|
256
-4%
|
255
0%
|
406
+59%
|
377
-7%
|
371
-2%
|
367
-1%
|
370
+1%
|
395
+7%
|
440
+11%
|
409
-7%
|
487
+19%
|
663
+36%
|
560
-16%
|
640
+14%
|
566
-12%
|
624
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
12
|
29
|
57
|
|
| Retained Earnings |
206
|
225
|
233
|
251
|
279
|
316
|
362
|
399
|
430
|
400
|
450
|
484
|
534
|
571
|
589
|
621
|
663
|
694
|
675
|
582
|
660
|
720
|
769
|
833
|
|
| Additional Paid In Capital |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
9
|
1
|
1
|
1
|
1
|
0
|
3
|
|
| Other Equity |
2
|
2
|
2
|
4
|
5
|
3
|
20
|
21
|
11
|
10
|
1
|
6
|
6
|
16
|
9
|
1
|
21
|
9
|
24
|
31
|
29
|
6
|
20
|
6
|
|
| Total Equity |
229
N/A
|
247
+8%
|
251
+1%
|
268
+7%
|
294
+10%
|
334
+13%
|
363
+9%
|
440
+21%
|
439
0%
|
410
-7%
|
469
+14%
|
499
+6%
|
561
+13%
|
607
+8%
|
619
+2%
|
642
+4%
|
661
+3%
|
703
+6%
|
660
-6%
|
561
-15%
|
640
+14%
|
726
+13%
|
778
+7%
|
900
+16%
|
|
| Total Liabilities & Equity |
396
N/A
|
400
+1%
|
387
-3%
|
456
+18%
|
470
+3%
|
514
+9%
|
534
+4%
|
706
+32%
|
694
-2%
|
665
-4%
|
874
+32%
|
876
+0%
|
932
+6%
|
974
+4%
|
989
+2%
|
1 036
+5%
|
1 100
+6%
|
1 112
+1%
|
1 147
+3%
|
1 223
+7%
|
1 200
-2%
|
1 366
+14%
|
1 344
-2%
|
1 524
+13%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
39
|
38
|
38
|
38
|
38
|
38
|
39
|
41
|
|