Canfor Corp
TSX:CFP
Balance Sheet
Balance Sheet Decomposition
Canfor Corp
Canfor Corp
Balance Sheet
Canfor 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 |
8
|
18
|
25
|
439
|
299
|
1 024
|
296
|
362
|
133
|
260
|
29
|
0
|
90
|
158
|
98
|
157
|
288
|
253
|
60
|
419
|
1 355
|
1 269
|
627
|
259
|
|
| Cash |
8
|
18
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
439
|
299
|
1 024
|
296
|
362
|
133
|
260
|
29
|
0
|
90
|
158
|
98
|
157
|
288
|
253
|
60
|
419
|
1 355
|
1 269
|
627
|
259
|
|
| Short-Term Investments |
24
|
5
|
0
|
0
|
7
|
126
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
201
|
176
|
261
|
298
|
285
|
297
|
411
|
247
|
225
|
201
|
171
|
160
|
152
|
130
|
253
|
231
|
239
|
267
|
414
|
432
|
512
|
478
|
513
|
506
|
|
| Accounts Receivables |
176
|
147
|
173
|
225
|
205
|
224
|
200
|
106
|
137
|
147
|
105
|
103
|
113
|
91
|
192
|
164
|
193
|
182
|
260
|
359
|
430
|
336
|
298
|
318
|
|
| Other Receivables |
25
|
29
|
88
|
73
|
80
|
73
|
211
|
141
|
87
|
54
|
66
|
58
|
39
|
39
|
61
|
67
|
46
|
85
|
154
|
72
|
82
|
142
|
215
|
187
|
|
| Inventory |
412
|
421
|
445
|
574
|
601
|
636
|
472
|
405
|
311
|
326
|
348
|
431
|
472
|
518
|
587
|
549
|
629
|
763
|
804
|
868
|
1 174
|
1 181
|
995
|
929
|
|
| Other Current Assets |
33
|
49
|
46
|
157
|
100
|
38
|
41
|
66
|
48
|
28
|
20
|
99
|
39
|
97
|
53
|
51
|
51
|
67
|
133
|
75
|
122
|
138
|
123
|
125
|
|
| Total Current Assets |
679
|
670
|
777
|
1 467
|
1 292
|
2 120
|
1 219
|
1 080
|
717
|
815
|
568
|
690
|
752
|
903
|
991
|
987
|
1 207
|
1 349
|
1 411
|
1 793
|
3 163
|
3 065
|
2 258
|
1 819
|
|
| PP&E Net |
987
|
913
|
962
|
1 216
|
1 371
|
1 415
|
1 121
|
960
|
836
|
1 049
|
1 139
|
1 082
|
1 152
|
1 216
|
1 445
|
1 461
|
1 438
|
1 607
|
2 043
|
2 055
|
1 878
|
2 318
|
2 553
|
2 573
|
|
| PP&E Gross |
987
|
913
|
962
|
1 216
|
1 371
|
1 415
|
1 121
|
960
|
836
|
1 049
|
0
|
0
|
1 152
|
1 216
|
1 445
|
1 461
|
1 438
|
1 607
|
2 043
|
2 055
|
1 878
|
2 318
|
2 553
|
2 573
|
|
| Accumulated Depreciation |
1 064
|
1 123
|
1 191
|
1 056
|
1 139
|
1 322
|
1 704
|
1 904
|
2 002
|
1 920
|
0
|
0
|
2 097
|
2 148
|
2 225
|
2 353
|
2 481
|
2 671
|
2 901
|
2 994
|
3 430
|
3 839
|
4 087
|
4 510
|
|
| Intangible Assets |
482
|
482
|
481
|
925
|
840
|
840
|
839
|
839
|
840
|
562
|
613
|
635
|
554
|
543
|
541
|
562
|
551
|
560
|
500
|
475
|
351
|
391
|
372
|
342
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
82
|
69
|
86
|
73
|
70
|
0
|
0
|
74
|
81
|
216
|
209
|
195
|
212
|
393
|
500
|
477
|
499
|
494
|
511
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
77
|
32
|
200
|
188
|
373
|
290
|
98
|
|
| Long-Term Investments |
71
|
90
|
101
|
197
|
187
|
115
|
170
|
126
|
94
|
79
|
63
|
43
|
113
|
101
|
99
|
51
|
83
|
21
|
90
|
8
|
38
|
33
|
91
|
117
|
|
| Other Long-Term Assets |
160
|
173
|
127
|
174
|
141
|
92
|
90
|
110
|
117
|
19
|
18
|
41
|
48
|
2
|
4
|
7
|
14
|
19
|
59
|
77
|
78
|
60
|
74
|
112
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
82
|
69
|
86
|
73
|
70
|
0
|
0
|
74
|
81
|
216
|
209
|
195
|
212
|
393
|
500
|
477
|
499
|
494
|
511
|
|
| Total Assets |
2 379
N/A
|
2 328
-2%
|
2 447
+5%
|
3 980
+63%
|
3 830
-4%
|
4 664
+22%
|
3 508
-25%
|
3 200
-9%
|
2 678
-16%
|
2 594
-3%
|
2 402
-7%
|
2 491
+4%
|
2 693
+8%
|
2 847
+6%
|
3 295
+16%
|
3 277
-1%
|
3 488
+6%
|
3 845
+10%
|
4 527
+18%
|
5 109
+13%
|
6 174
+21%
|
6 739
+9%
|
6 131
-9%
|
5 572
-9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
244
|
294
|
343
|
455
|
380
|
579
|
335
|
128
|
98
|
139
|
291
|
146
|
180
|
171
|
201
|
227
|
289
|
329
|
364
|
500
|
560
|
526
|
541
|
609
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
76
|
97
|
0
|
78
|
83
|
84
|
104
|
104
|
118
|
130
|
107
|
162
|
170
|
153
|
124
|
116
|
|
| Short-Term Debt |
2
|
0
|
82
|
5
|
3
|
1
|
0
|
25
|
1
|
0
|
0
|
44
|
75
|
68
|
158
|
28
|
0
|
0
|
382
|
12
|
19
|
28
|
111
|
107
|
|
| Current Portion of Long-Term Debt |
53
|
51
|
57
|
68
|
96
|
88
|
15
|
168
|
34
|
83
|
51
|
184
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
38
|
22
|
72
|
75
|
82
|
|
| Other Current Liabilities |
35
|
52
|
40
|
75
|
57
|
280
|
53
|
143
|
65
|
88
|
32
|
72
|
102
|
103
|
172
|
143
|
113
|
53
|
80
|
136
|
310
|
106
|
55
|
64
|
|
| Total Current Liabilities |
334
|
397
|
522
|
602
|
536
|
948
|
404
|
549
|
274
|
407
|
373
|
524
|
441
|
426
|
635
|
502
|
520
|
512
|
968
|
848
|
1 082
|
884
|
905
|
977
|
|
| Long-Term Debt |
715
|
643
|
478
|
661
|
545
|
603
|
482
|
429
|
333
|
236
|
188
|
100
|
153
|
229
|
456
|
448
|
385
|
408
|
733
|
723
|
295
|
293
|
213
|
515
|
|
| Deferred Income Tax |
251
|
250
|
271
|
526
|
482
|
415
|
300
|
242
|
201
|
131
|
103
|
151
|
217
|
212
|
192
|
206
|
223
|
242
|
320
|
403
|
341
|
393
|
330
|
169
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
297
|
303
|
277
|
273
|
250
|
233
|
199
|
223
|
250
|
297
|
255
|
270
|
284
|
424
|
426
|
525
|
541
|
459
|
272
|
|
| Other Liabilities |
118
|
84
|
83
|
224
|
221
|
173
|
204
|
209
|
210
|
350
|
377
|
404
|
285
|
343
|
383
|
383
|
359
|
343
|
438
|
500
|
447
|
407
|
406
|
328
|
|
| Total Liabilities |
1 418
N/A
|
1 374
-3%
|
1 355
-1%
|
2 013
+49%
|
1 784
-11%
|
2 436
+37%
|
1 691
-31%
|
1 706
+1%
|
1 291
-24%
|
1 374
+6%
|
1 274
-7%
|
1 378
+8%
|
1 319
-4%
|
1 460
+11%
|
1 964
+35%
|
1 793
-9%
|
1 757
-2%
|
1 789
+2%
|
2 882
+61%
|
2 901
+1%
|
2 690
-7%
|
2 518
-6%
|
2 313
-8%
|
2 260
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
658
|
658
|
659
|
1 276
|
1 269
|
1 124
|
1 125
|
1 125
|
1 125
|
1 125
|
1 126
|
1 126
|
1 104
|
1 068
|
1 048
|
1 048
|
1 015
|
988
|
988
|
988
|
982
|
955
|
938
|
934
|
|
| Retained Earnings |
152
|
137
|
277
|
692
|
780
|
1 069
|
693
|
317
|
246
|
74
|
25
|
35
|
234
|
260
|
258
|
352
|
630
|
931
|
674
|
1 227
|
2 587
|
3 342
|
3 004
|
2 268
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
75
|
5
|
32
|
32
|
83
|
172
|
134
|
185
|
158
|
170
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
4
|
27
|
12
|
82
|
|
| Other Equity |
151
|
159
|
156
|
1
|
2
|
3
|
32
|
22
|
16
|
10
|
6
|
11
|
5
|
27
|
100
|
89
|
55
|
106
|
66
|
120
|
46
|
83
|
46
|
198
|
|
| Total Equity |
961
N/A
|
954
-1%
|
1 093
+15%
|
1 967
+80%
|
2 047
+4%
|
2 228
+9%
|
1 817
-18%
|
1 495
-18%
|
1 387
-7%
|
1 221
-12%
|
1 127
-8%
|
1 113
-1%
|
1 374
+24%
|
1 387
+1%
|
1 331
-4%
|
1 484
+11%
|
1 731
+17%
|
2 056
+19%
|
1 645
-20%
|
2 208
+34%
|
3 484
+58%
|
4 222
+21%
|
3 818
-10%
|
3 312
-13%
|
|
| Total Liabilities & Equity |
2 379
N/A
|
2 328
-2%
|
2 447
+5%
|
3 980
+63%
|
3 830
-4%
|
4 664
+22%
|
3 508
-25%
|
3 200
-9%
|
2 678
-16%
|
2 594
-3%
|
2 402
-7%
|
2 491
+4%
|
2 693
+8%
|
2 847
+6%
|
3 295
+16%
|
3 277
-1%
|
3 488
+6%
|
3 845
+10%
|
4 527
+18%
|
5 109
+13%
|
6 174
+21%
|
6 739
+9%
|
6 131
-9%
|
5 572
-9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
81
|
81
|
81
|
143
|
143
|
143
|
143
|
143
|
143
|
143
|
143
|
142
|
140
|
135
|
133
|
133
|
129
|
125
|
125
|
125
|
124
|
121
|
119
|
118
|
|