First National Financial Corp
TSX:FN
Balance Sheet
Balance Sheet Decomposition
First National Financial Corp
First National Financial Corp
Balance Sheet
First National Financial Corp
| 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 | |||||||||||||||||||
| Total Receivables |
2
|
2
|
2
|
128
|
106
|
93
|
94
|
116
|
112
|
136
|
185
|
196
|
173
|
182
|
171
|
198
|
207
|
238
|
|
| Accounts Receivables |
0
|
0
|
0
|
128
|
102
|
93
|
94
|
106
|
112
|
136
|
185
|
192
|
173
|
182
|
162
|
179
|
207
|
238
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
10
|
0
|
0
|
0
|
4
|
0
|
0
|
9
|
18
|
0
|
0
|
|
| Total Current Assets |
2
|
2
|
2
|
128
|
106
|
93
|
94
|
116
|
112
|
136
|
185
|
196
|
173
|
182
|
171
|
198
|
207
|
238
|
|
| PP&E Net |
0
|
0
|
0
|
4
|
6
|
7
|
8
|
0
|
13
|
13
|
12
|
9
|
18
|
33
|
89
|
89
|
83
|
72
|
|
| Intangible Assets |
0
|
0
|
0
|
38
|
29
|
22
|
16
|
0
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
30
|
30
|
30
|
30
|
0
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
|
| Long-Term Investments |
102
|
110
|
117
|
8 047
|
11 508
|
14 536
|
19 991
|
25 288
|
27 271
|
29 530
|
31 988
|
35 225
|
36 783
|
38 574
|
41 169
|
42 841
|
45 087
|
49 961
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
156
|
244
|
335
|
431
|
497
|
498
|
685
|
561
|
577
|
682
|
669
|
816
|
606
|
551
|
856
|
|
| Other Assets |
0
|
0
|
0
|
30
|
30
|
30
|
30
|
53
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
|
| Total Assets |
104
N/A
|
113
+9%
|
119
+5%
|
8 404
+6 962%
|
11 922
+42%
|
15 022
+26%
|
20 569
+37%
|
25 954
+26%
|
27 927
+8%
|
30 394
+9%
|
32 776
+8%
|
36 037
+10%
|
37 686
+5%
|
39 489
+5%
|
42 274
+7%
|
43 764
+4%
|
45 957
+5%
|
51 157
+11%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
64
|
53
|
60
|
66
|
95
|
37
|
47
|
49
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
76
|
69
|
99
|
132
|
152
|
157
|
182
|
222
|
224
|
|
| Short-Term Debt |
0
|
0
|
0
|
10
|
664
|
952
|
1 659
|
1 991
|
1 777
|
2 318
|
3 380
|
3 446
|
3 469
|
3 306
|
4 446
|
4 315
|
4 173
|
4 608
|
|
| Other Current Liabilities |
10
|
13
|
16
|
9
|
0
|
2
|
4
|
0
|
10
|
23
|
7
|
0
|
15
|
23
|
12
|
13
|
61
|
14
|
|
| Total Current Liabilities |
10
|
13
|
16
|
83
|
717
|
1 014
|
1 729
|
2 086
|
1 912
|
2 464
|
3 505
|
3 571
|
3 616
|
3 481
|
4 615
|
4 511
|
4 457
|
4 847
|
|
| Long-Term Debt |
0
|
0
|
0
|
8 052
|
10 882
|
13 609
|
18 338
|
23 360
|
25 501
|
27 317
|
28 653
|
31 856
|
33 425
|
35 370
|
36 994
|
38 405
|
40 612
|
45 401
|
|
| Deferred Income Tax |
0
|
0
|
0
|
35
|
30
|
33
|
51
|
57
|
55
|
63
|
75
|
79
|
82
|
67
|
88
|
149
|
151
|
172
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
43
|
45
|
39
|
33
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
10
N/A
|
13
+30%
|
16
+23%
|
8 170
+50 963%
|
11 629
+42%
|
14 700
+26%
|
20 165
+37%
|
25 541
+27%
|
27 502
+8%
|
29 872
+9%
|
32 233
+8%
|
35 505
+10%
|
37 124
+5%
|
38 918
+5%
|
41 697
+7%
|
43 065
+3%
|
45 220
+5%
|
50 419
+11%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
94
|
100
|
103
|
123
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
|
| Retained Earnings |
0
|
0
|
0
|
112
|
73
|
102
|
185
|
193
|
205
|
302
|
323
|
315
|
345
|
384
|
365
|
418
|
478
|
500
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
33
|
8
|
61
|
40
|
18
|
|
| Total Equity |
94
N/A
|
100
+6%
|
103
+3%
|
234
+127%
|
293
+25%
|
323
+10%
|
405
+25%
|
413
+2%
|
425
+3%
|
522
+23%
|
543
+4%
|
532
-2%
|
562
+6%
|
571
+2%
|
577
+1%
|
699
+21%
|
738
+6%
|
738
+0%
|
|
| Total Liabilities & Equity |
104
N/A
|
113
+9%
|
119
+5%
|
8 404
+6 962%
|
11 922
+42%
|
15 022
+26%
|
20 569
+37%
|
25 954
+26%
|
27 927
+8%
|
30 394
+9%
|
32 776
+8%
|
36 037
+10%
|
37 686
+5%
|
39 489
+5%
|
42 274
+7%
|
43 764
+4%
|
45 957
+5%
|
51 157
+11%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
12
|
13
|
13
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|