Tricon Residential Inc
TSX:TCN
Balance Sheet
Balance Sheet Decomposition
Tricon Residential Inc
Current Assets | 272m |
Cash & Short-Term Investments | 170.7m |
Receivables | 28m |
Other Current Assets | 73.3m |
Non-Current Assets | 13B |
Long-Term Investments | 12.7B |
Intangibles | 34.9m |
Other Non-Current Assets | 274.8m |
Current Liabilities | 560.4m |
Accounts Payable | 150.2m |
Other Current Liabilities | 410.2m |
Non-Current Liabilities | 8.8B |
Long-Term Debt | 5.7B |
Other Non-Current Liabilities | 3.1B |
Balance Sheet
Tricon Residential Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5
|
4
|
18
|
15
|
8
|
9
|
55
|
177
|
204
|
171
|
|
Cash |
0
|
0
|
0
|
0
|
8
|
9
|
55
|
177
|
204
|
171
|
|
Cash Equivalents |
5
|
4
|
18
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
6
|
8
|
17
|
14
|
18
|
9
|
26
|
42
|
25
|
28
|
|
Accounts Receivables |
6
|
8
|
17
|
14
|
18
|
9
|
10
|
9
|
7
|
8
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
33
|
18
|
20
|
|
Other Current Assets |
5
|
22
|
56
|
63
|
1
|
1
|
14
|
33
|
38
|
73
|
|
Total Current Assets |
16
|
34
|
90
|
91
|
27
|
19
|
94
|
251
|
267
|
272
|
|
PP&E Net |
1
|
1
|
1
|
16
|
21
|
31
|
48
|
85
|
97
|
111
|
|
Intangible Assets |
37
|
31
|
25
|
20
|
21
|
16
|
12
|
9
|
7
|
5
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
109
|
30
|
30
|
30
|
|
Long-Term Investments |
661
|
749
|
844
|
1 280
|
1 583
|
2 192
|
6 692
|
8 553
|
11 848
|
12 667
|
|
Other Long-Term Assets |
5
|
11
|
12
|
24
|
36
|
45
|
220
|
221
|
203
|
164
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
109
|
30
|
30
|
30
|
|
Total Assets |
720
N/A
|
827
+15%
|
973
+18%
|
1 431
+47%
|
1 688
+18%
|
2 302
+36%
|
7 175
+212%
|
9 149
+28%
|
12 451
+36%
|
13 248
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
6
|
6
|
9
|
6
|
2
|
18
|
31
|
43
|
34
|
44
|
|
Accrued Liabilities |
2
|
2
|
1
|
5
|
4
|
6
|
64
|
56
|
88
|
97
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
276
|
257
|
761
|
317
|
|
Other Current Liabilities |
15
|
5
|
6
|
7
|
7
|
12
|
57
|
75
|
108
|
102
|
|
Total Current Liabilities |
23
|
12
|
16
|
18
|
14
|
37
|
428
|
430
|
991
|
560
|
|
Long-Term Debt |
140
|
71
|
169
|
384
|
375
|
471
|
4 281
|
3 919
|
5 228
|
5 731
|
|
Deferred Income Tax |
13
|
21
|
30
|
48
|
81
|
99
|
298
|
462
|
592
|
629
|
|
Minority Interest |
18
|
16
|
14
|
11
|
9
|
8
|
8
|
7
|
7
|
6
|
|
Other Liabilities |
54
|
24
|
13
|
53
|
25
|
35
|
424
|
1 277
|
1 843
|
2 458
|
|
Total Liabilities |
248
N/A
|
144
-42%
|
243
+69%
|
513
+111%
|
504
-2%
|
649
+29%
|
5 440
+738%
|
6 095
+12%
|
8 661
+42%
|
9 385
+8%
|
|
Equity | |||||||||||
Common Stock |
393
|
561
|
568
|
714
|
795
|
1 203
|
1 193
|
2 115
|
2 125
|
2 123
|
|
Retained Earnings |
53
|
91
|
128
|
168
|
353
|
412
|
499
|
893
|
1 638
|
1 687
|
|
Additional Paid In Capital |
8
|
10
|
16
|
17
|
17
|
20
|
20
|
23
|
21
|
27
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
|
Other Equity |
18
|
20
|
19
|
19
|
20
|
19
|
23
|
23
|
6
|
27
|
|
Total Equity |
472
N/A
|
682
+44%
|
730
+7%
|
917
+26%
|
1 184
+29%
|
1 653
+40%
|
1 735
+5%
|
3 054
+76%
|
3 790
+24%
|
3 864
+2%
|
|
Total Liabilities & Equity |
720
N/A
|
827
+15%
|
973
+18%
|
1 431
+47%
|
1 688
+18%
|
2 302
+36%
|
7 175
+212%
|
9 149
+28%
|
12 451
+36%
|
13 248
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
90
|
112
|
113
|
133
|
143
|
194
|
193
|
272
|
273
|
273
|