Aecon Group Inc
TSX:ARE
Balance Sheet
Balance Sheet Decomposition
Aecon Group Inc
Aecon Group Inc
Balance Sheet
Aecon Group 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 |
107
|
76
|
30
|
50
|
27
|
50
|
135
|
293
|
341
|
173
|
123
|
63
|
241
|
139
|
283
|
232
|
19
|
159
|
189
|
101
|
533
|
377
|
259
|
123
|
|
| Cash |
107
|
76
|
30
|
50
|
27
|
50
|
135
|
293
|
341
|
173
|
123
|
63
|
241
|
139
|
283
|
232
|
19
|
159
|
189
|
101
|
533
|
377
|
259
|
123
|
|
| Short-Term Investments |
0
|
13
|
23
|
16
|
15
|
15
|
0
|
0
|
20
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Total Receivables |
228
|
189
|
178
|
184
|
202
|
267
|
300
|
352
|
453
|
968
|
793
|
947
|
842
|
774
|
916
|
1 117
|
1 062
|
1 275
|
1 291
|
1 341
|
1 422
|
1 724
|
1 713
|
1 677
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
759
|
605
|
735
|
629
|
578
|
694
|
871
|
888
|
1 017
|
998
|
960
|
1 052
|
1 312
|
1 320
|
1 246
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
209
|
188
|
213
|
213
|
197
|
221
|
246
|
174
|
259
|
293
|
381
|
370
|
411
|
393
|
432
|
|
| Inventory |
11
|
14
|
11
|
9
|
7
|
9
|
16
|
24
|
33
|
25
|
31
|
31
|
29
|
31
|
28
|
29
|
23
|
21
|
25
|
21
|
25
|
38
|
21
|
22
|
|
| Other Current Assets |
113
|
81
|
82
|
57
|
91
|
110
|
153
|
155
|
282
|
153
|
118
|
22
|
19
|
19
|
16
|
12
|
577
|
692
|
625
|
738
|
686
|
541
|
481
|
407
|
|
| Total Current Assets |
459
|
372
|
323
|
315
|
342
|
451
|
603
|
824
|
1 129
|
1 319
|
1 064
|
1 064
|
1 130
|
963
|
1 242
|
1 389
|
1 681
|
2 147
|
2 129
|
2 201
|
2 146
|
2 323
|
2 473
|
2 229
|
|
| PP&E Net |
93
|
69
|
62
|
59
|
56
|
53
|
97
|
98
|
201
|
444
|
482
|
509
|
512
|
493
|
466
|
450
|
457
|
266
|
351
|
362
|
380
|
395
|
252
|
360
|
|
| PP&E Gross |
93
|
69
|
62
|
59
|
56
|
53
|
97
|
98
|
201
|
444
|
482
|
509
|
512
|
493
|
466
|
450
|
457
|
266
|
351
|
362
|
380
|
395
|
252
|
360
|
|
| Accumulated Depreciation |
35
|
40
|
40
|
45
|
49
|
51
|
57
|
60
|
94
|
147
|
182
|
230
|
255
|
295
|
320
|
357
|
396
|
295
|
321
|
357
|
376
|
407
|
294
|
381
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
120
|
109
|
173
|
240
|
238
|
317
|
8
|
18
|
46
|
63
|
62
|
245
|
398
|
502
|
566
|
542
|
554
|
17
|
92
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
10
|
51
|
54
|
54
|
54
|
54
|
53
|
49
|
49
|
49
|
48
|
53
|
84
|
105
|
108
|
106
|
151
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
9
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
23
|
37
|
41
|
43
|
33
|
41
|
35
|
12
|
18
|
191
|
237
|
250
|
28
|
30
|
35
|
52
|
53
|
41
|
73
|
112
|
254
|
276
|
|
| Other Long-Term Assets |
38
|
75
|
63
|
44
|
65
|
49
|
49
|
35
|
25
|
54
|
49
|
38
|
43
|
26
|
26
|
24
|
18
|
23
|
27
|
34
|
42
|
75
|
93
|
118
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
13
|
10
|
51
|
54
|
54
|
54
|
54
|
53
|
49
|
49
|
49
|
48
|
53
|
84
|
105
|
108
|
106
|
151
|
|
| Total Assets |
589
N/A
|
516
-12%
|
470
-9%
|
455
-3%
|
504
+11%
|
716
+42%
|
911
+27%
|
1 189
+31%
|
1 689
+42%
|
2 121
+26%
|
1 984
-6%
|
1 864
-6%
|
1 994
+7%
|
1 830
-8%
|
1 874
+2%
|
2 006
+7%
|
2 485
+24%
|
2 933
+18%
|
3 115
+6%
|
3 287
+6%
|
3 287
0%
|
3 567
+9%
|
3 196
-10%
|
3 226
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
216
|
161
|
147
|
150
|
167
|
190
|
267
|
320
|
389
|
489
|
438
|
519
|
477
|
441
|
422
|
495
|
535
|
631
|
674
|
792
|
788
|
902
|
834
|
875
|
|
| Short-Term Debt |
32
|
30
|
30
|
12
|
11
|
15
|
7
|
3
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
18
|
0
|
0
|
0
|
23
|
300
|
112
|
0
|
|
| Current Portion of Long-Term Debt |
9
|
2
|
16
|
5
|
14
|
5
|
18
|
16
|
234
|
340
|
122
|
62
|
242
|
174
|
56
|
52
|
213
|
33
|
60
|
57
|
62
|
57
|
43
|
201
|
|
| Other Current Liabilities |
178
|
132
|
113
|
94
|
95
|
120
|
149
|
205
|
221
|
246
|
231
|
243
|
222
|
209
|
294
|
311
|
309
|
600
|
624
|
681
|
596
|
576
|
750
|
867
|
|
| Total Current Liabilities |
435
|
326
|
306
|
260
|
287
|
330
|
440
|
544
|
844
|
1 075
|
792
|
835
|
940
|
824
|
772
|
865
|
1 075
|
1 264
|
1 358
|
1 530
|
1 470
|
1 834
|
1 738
|
1 943
|
|
| Long-Term Debt |
44
|
32
|
35
|
76
|
95
|
141
|
163
|
164
|
292
|
396
|
525
|
399
|
372
|
271
|
266
|
251
|
91
|
230
|
310
|
313
|
340
|
174
|
264
|
264
|
|
| Deferred Income Tax |
7
|
18
|
12
|
13
|
14
|
14
|
15
|
16
|
16
|
85
|
71
|
67
|
83
|
66
|
103
|
120
|
104
|
118
|
115
|
107
|
105
|
125
|
125
|
50
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
8
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Other Liabilities |
3
|
8
|
1
|
3
|
3
|
77
|
67
|
81
|
75
|
106
|
106
|
19
|
12
|
14
|
15
|
16
|
459
|
497
|
474
|
465
|
459
|
480
|
4
|
6
|
|
| Total Liabilities |
490
N/A
|
384
-22%
|
353
-8%
|
352
0%
|
398
+13%
|
563
+41%
|
685
+22%
|
807
+18%
|
1 232
+53%
|
1 670
+36%
|
1 498
-10%
|
1 321
-12%
|
1 407
+7%
|
1 174
-17%
|
1 156
-2%
|
1 252
+8%
|
1 729
+38%
|
2 108
+22%
|
2 257
+7%
|
2 413
+7%
|
2 373
-2%
|
2 613
+10%
|
2 131
-18%
|
2 270
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
34
|
68
|
68
|
94
|
96
|
132
|
163
|
263
|
305
|
299
|
292
|
288
|
287
|
324
|
332
|
347
|
368
|
387
|
394
|
396
|
406
|
419
|
431
|
442
|
|
| Retained Earnings |
65
|
62
|
48
|
6
|
5
|
17
|
62
|
111
|
144
|
151
|
193
|
255
|
278
|
291
|
337
|
357
|
341
|
370
|
404
|
444
|
451
|
435
|
551
|
441
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
5
|
6
|
7
|
7
|
6
|
42
|
43
|
40
|
47
|
49
|
54
|
60
|
63
|
81
|
71
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
|
| Other Equity |
1
|
1
|
1
|
3
|
5
|
4
|
0
|
6
|
4
|
3
|
4
|
7
|
16
|
35
|
7
|
7
|
8
|
22
|
11
|
20
|
4
|
36
|
3
|
7
|
|
| Total Equity |
100
N/A
|
132
+32%
|
117
-11%
|
103
-12%
|
106
+3%
|
154
+44%
|
225
+47%
|
382
+70%
|
457
+20%
|
452
-1%
|
486
+8%
|
543
+12%
|
587
+8%
|
656
+12%
|
718
+9%
|
754
+5%
|
756
+0%
|
825
+9%
|
858
+4%
|
874
+2%
|
914
+5%
|
954
+4%
|
1 064
+12%
|
956
-10%
|
|
| Total Liabilities & Equity |
589
N/A
|
516
-12%
|
470
-9%
|
455
-3%
|
504
+11%
|
716
+42%
|
911
+27%
|
1 189
+31%
|
1 689
+42%
|
2 121
+26%
|
1 984
-6%
|
1 864
-6%
|
1 994
+7%
|
1 830
-8%
|
1 874
+2%
|
2 006
+7%
|
2 485
+24%
|
2 933
+18%
|
3 115
+6%
|
3 287
+6%
|
3 287
0%
|
3 567
+9%
|
3 196
-10%
|
3 226
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
18
|
25
|
25
|
31
|
31
|
38
|
42
|
50
|
55
|
55
|
53
|
56
|
56
|
56
|
57
|
58
|
59
|
61
|
61
|
60
|
61
|
62
|
62
|
63
|
|