First Capital Real Estate Investment Trust
TSX:FCR.UN
Balance Sheet
Balance Sheet Decomposition
First Capital Real Estate Investment Trust
Current Assets | 567.4m |
Cash & Short-Term Investments | 90.2m |
Receivables | 94.1m |
Other Current Assets | 383.1m |
Non-Current Assets | 8.6B |
Long-Term Investments | 8.5B |
PP&E | 7.2m |
Other Non-Current Assets | 124m |
Current Liabilities | 698.4m |
Accounts Payable | 115.6m |
Accrued Liabilities | 42.5m |
Other Current Liabilities | 540.3m |
Non-Current Liabilities | 4.6B |
Long-Term Debt | 3.6B |
Other Non-Current Liabilities | 934.7m |
Balance Sheet
First Capital Real Estate Investment Trust
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5
|
17
|
9
|
12
|
12
|
16
|
26
|
100
|
35
|
33
|
|
Cash |
5
|
17
|
9
|
12
|
12
|
16
|
26
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
35
|
33
|
|
Short-Term Investments |
46
|
34
|
12
|
13
|
22
|
24
|
4
|
4
|
26
|
3
|
|
Total Receivables |
68
|
63
|
41
|
37
|
151
|
284
|
98
|
120
|
144
|
66
|
|
Accounts Receivables |
18
|
15
|
17
|
19
|
24
|
31
|
25
|
45
|
27
|
26
|
|
Other Receivables |
50
|
48
|
24
|
18
|
127
|
253
|
73
|
75
|
117
|
40
|
|
Inventory |
22
|
4
|
0
|
5
|
5
|
10
|
10
|
74
|
156
|
158
|
|
Other Current Assets |
192
|
231
|
108
|
107
|
114
|
112
|
177
|
185
|
196
|
213
|
|
Total Current Assets |
332
|
349
|
170
|
174
|
303
|
444
|
314
|
482
|
557
|
473
|
|
PP&E Net |
8
|
10
|
3
|
10
|
13
|
13
|
12
|
10
|
8
|
7
|
|
PP&E Gross |
0
|
10
|
3
|
10
|
13
|
13
|
12
|
10
|
8
|
7
|
|
Accumulated Depreciation |
0
|
5
|
4
|
5
|
7
|
10
|
16
|
18
|
22
|
22
|
|
Note Receivable |
77
|
98
|
128
|
328
|
137
|
82
|
83
|
41
|
125
|
160
|
|
Long-Term Investments |
7 178
|
7 448
|
7 974
|
8 588
|
9 503
|
9 901
|
9 732
|
9 482
|
9 416
|
8 897
|
|
Other Long-Term Assets |
1
|
4
|
2
|
5
|
13
|
12
|
21
|
17
|
3
|
45
|
|
Total Assets |
7 596
N/A
|
7 908
+4%
|
8 279
+5%
|
9 105
+10%
|
9 969
+9%
|
10 453
+5%
|
10 161
-3%
|
10 032
-1%
|
10 109
+1%
|
9 582
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
88
|
104
|
109
|
115
|
110
|
130
|
104
|
120
|
121
|
125
|
|
Accrued Liabilities |
32
|
39
|
39
|
38
|
37
|
36
|
51
|
46
|
51
|
46
|
|
Short-Term Debt |
0
|
0
|
26
|
16
|
3
|
7
|
0
|
0
|
2
|
2
|
|
Current Portion of Long-Term Debt |
381
|
258
|
192
|
471
|
322
|
383
|
290
|
327
|
568
|
556
|
|
Other Current Liabilities |
115
|
91
|
82
|
89
|
101
|
98
|
57
|
58
|
49
|
69
|
|
Total Current Liabilities |
615
|
492
|
448
|
729
|
573
|
655
|
501
|
552
|
791
|
798
|
|
Long-Term Debt |
3 236
|
3 452
|
3 638
|
3 531
|
3 972
|
3 987
|
4 444
|
4 468
|
3 862
|
3 583
|
|
Deferred Income Tax |
410
|
454
|
505
|
593
|
720
|
793
|
702
|
699
|
740
|
769
|
|
Minority Interest |
4
|
28
|
28
|
38
|
49
|
30
|
49
|
29
|
48
|
56
|
|
Other Liabilities |
11
|
13
|
20
|
18
|
8
|
10
|
40
|
58
|
47
|
97
|
|
Total Liabilities |
4 277
N/A
|
4 438
+4%
|
4 639
+5%
|
4 909
+6%
|
5 321
+8%
|
5 475
+3%
|
5 735
+5%
|
5 805
+1%
|
5 488
-5%
|
5 303
-3%
|
|
Equity | |||||||||||
Common Stock |
2 457
|
2 601
|
2 769
|
3 142
|
3 160
|
3 365
|
2 873
|
2 895
|
2 898
|
2 820
|
|
Retained Earnings |
818
|
871
|
881
|
1 060
|
1 487
|
1 618
|
1 561
|
1 376
|
1 741
|
1 445
|
|
Additional Paid In Capital |
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
1
|
10
|
7
|
0
|
4
|
8
|
44
|
19
|
14
|
|
Total Equity |
3 319
N/A
|
3 470
+5%
|
3 640
+5%
|
4 195
+15%
|
4 647
+11%
|
4 978
+7%
|
4 427
-11%
|
4 227
-5%
|
4 621
+9%
|
4 279
-7%
|
|
Total Liabilities & Equity |
7 596
N/A
|
7 908
+4%
|
8 279
+5%
|
9 105
+10%
|
9 969
+9%
|
10 453
+5%
|
10 161
-3%
|
10 032
-1%
|
10 109
+1%
|
9 582
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
208
|
216
|
226
|
244
|
244
|
255
|
218
|
219
|
220
|
214
|