TMX Group Ltd
TSX:X
Balance Sheet
Balance Sheet Decomposition
TMX Group Ltd
TMX Group Ltd
Balance Sheet
TMX Group Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
8
|
8
|
17
|
28
|
37
|
53
|
65
|
86
|
66
|
46
|
74
|
59
|
67
|
61
|
67
|
73
|
74
|
41
|
121
|
179
|
292
|
195
|
264
|
320
|
|
| Cash |
8
|
8
|
17
|
28
|
37
|
53
|
65
|
50
|
24
|
46
|
70
|
57
|
65
|
58
|
64
|
69
|
70
|
36
|
118
|
176
|
291
|
191
|
255
|
310
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
42
|
0
|
4
|
2
|
2
|
3
|
3
|
4
|
4
|
5
|
3
|
3
|
1
|
4
|
9
|
11
|
|
| Short-Term Investments |
227
|
109
|
154
|
248
|
285
|
249
|
134
|
105
|
264
|
406
|
172
|
220
|
206
|
164
|
235
|
152
|
157
|
189
|
157
|
163
|
201
|
225
|
170
|
193
|
|
| Total Receivables |
14
|
14
|
628
|
1 029
|
924
|
794
|
1 041
|
799
|
849
|
765
|
797
|
855
|
790
|
505
|
868
|
102
|
112
|
114
|
113
|
135
|
168
|
203
|
271
|
340
|
|
| Accounts Receivables |
14
|
14
|
20
|
25
|
34
|
48
|
64
|
79
|
83
|
73
|
81
|
71
|
76
|
65
|
66
|
87
|
96
|
94
|
98
|
100
|
129
|
124
|
158
|
200
|
|
| Other Receivables |
0
|
0
|
608
|
1 004
|
890
|
746
|
977
|
720
|
766
|
692
|
716
|
784
|
714
|
440
|
802
|
15
|
16
|
20
|
15
|
35
|
39
|
79
|
113
|
139
|
|
| Other Current Assets |
9
|
6
|
8
|
20
|
28
|
105
|
694
|
802
|
343
|
719
|
7 920
|
10 351
|
9 097
|
11 719
|
16 519
|
20 080
|
26 142
|
26 761
|
30 449
|
57 325
|
49 601
|
57 766
|
31 947
|
42 271
|
|
| Total Current Assets |
258
|
138
|
808
|
1 324
|
1 274
|
1 201
|
1 933
|
1 792
|
1 522
|
1 936
|
8 963
|
11 485
|
10 160
|
12 450
|
17 689
|
20 408
|
26 485
|
27 105
|
30 840
|
57 800
|
50 263
|
58 388
|
32 652
|
43 123
|
|
| PP&E Net |
34
|
31
|
31
|
26
|
25
|
21
|
28
|
32
|
28
|
27
|
37
|
43
|
44
|
42
|
31
|
38
|
52
|
152
|
150
|
149
|
140
|
139
|
148
|
157
|
|
| PP&E Gross |
34
|
31
|
31
|
26
|
25
|
21
|
28
|
32
|
28
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
150
|
149
|
140
|
139
|
148
|
157
|
|
| Accumulated Depreciation |
62
|
72
|
84
|
95
|
103
|
115
|
128
|
104
|
108
|
117
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
19
|
29
|
43
|
53
|
65
|
67
|
|
| Intangible Assets |
25
|
23
|
33
|
31
|
63
|
67
|
892
|
932
|
920
|
922
|
3 631
|
3 513
|
3 387
|
3 315
|
3 245
|
3 406
|
3 406
|
3 392
|
3 394
|
3 461
|
3 749
|
3 723
|
4 678
|
4 669
|
|
| Goodwill |
6
|
6
|
25
|
25
|
60
|
66
|
651
|
584
|
421
|
433
|
1 320
|
1 294
|
1 264
|
1 085
|
1 075
|
1 662
|
1 649
|
1 650
|
1 654
|
1 696
|
1 769
|
1 777
|
2 599
|
2 651
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
15
|
13
|
12
|
11
|
11
|
12
|
12
|
13
|
21
|
16
|
16
|
68
|
69
|
65
|
86
|
87
|
29
|
27
|
27
|
46
|
16
|
263
|
19
|
21
|
|
| Other Long-Term Assets |
50
|
109
|
127
|
140
|
140
|
157
|
173
|
172
|
53
|
60
|
76
|
92
|
41
|
62
|
75
|
24
|
33
|
29
|
29
|
48
|
47
|
48
|
80
|
100
|
|
| Other Assets |
6
|
6
|
25
|
25
|
60
|
66
|
651
|
584
|
421
|
433
|
1 320
|
1 294
|
1 264
|
1 085
|
1 075
|
1 662
|
1 649
|
1 650
|
1 654
|
1 696
|
1 769
|
1 777
|
2 599
|
2 651
|
|
| Total Assets |
386
N/A
|
321
-17%
|
1 036
+223%
|
1 557
+50%
|
1 573
+1%
|
1 524
-3%
|
3 689
+142%
|
3 524
-4%
|
2 966
-16%
|
3 395
+14%
|
14 042
+314%
|
16 496
+17%
|
14 964
-9%
|
17 017
+14%
|
22 201
+30%
|
25 625
+15%
|
31 658
+24%
|
32 360
+2%
|
36 099
+12%
|
63 199
+75%
|
55 983
-11%
|
64 337
+15%
|
40 175
-38%
|
50 721
+26%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
33
|
27
|
32
|
34
|
39
|
48
|
59
|
45
|
6
|
11
|
14
|
9
|
28
|
27
|
28
|
30
|
39
|
45
|
52
|
68
|
67
|
79
|
81
|
98
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
42
|
60
|
75
|
43
|
46
|
42
|
47
|
61
|
50
|
72
|
76
|
57
|
94
|
160
|
186
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
236
|
424
|
315
|
395
|
359
|
248
|
164
|
2
|
14
|
13
|
1
|
3
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
3
|
430
|
431
|
1
|
3
|
2
|
1
|
0
|
400
|
0
|
8
|
8
|
9
|
260
|
605
|
235
|
520
|
|
| Other Current Liabilities |
13
|
7
|
630
|
1 076
|
967
|
898
|
1 727
|
1 581
|
1 139
|
1 414
|
8 637
|
11 149
|
9 820
|
12 165
|
17 349
|
20 137
|
26 201
|
26 803
|
30 485
|
57 364
|
49 614
|
57 775
|
31 980
|
42 313
|
|
| Total Current Liabilities |
47
|
34
|
662
|
1 111
|
1 007
|
946
|
1 786
|
1 630
|
1 605
|
1 898
|
8 711
|
11 237
|
10 129
|
12 663
|
17 734
|
21 009
|
26 660
|
27 153
|
30 781
|
57 519
|
50 012
|
58 565
|
32 456
|
43 121
|
|
| Long-Term Debt |
2
|
1
|
1
|
1
|
0
|
0
|
428
|
435
|
1
|
0
|
1 453
|
1 328
|
997
|
648
|
649
|
548
|
747
|
843
|
834
|
1 085
|
835
|
534
|
1 938
|
1 646
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
237
|
235
|
234
|
230
|
929
|
901
|
827
|
827
|
813
|
824
|
815
|
801
|
805
|
845
|
877
|
870
|
877
|
885
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
17
|
11
|
19
|
26
|
83
|
83
|
37
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
220
|
214
|
245
|
214
|
|
| Other Liabilities |
6
|
190
|
243
|
267
|
339
|
406
|
425
|
444
|
36
|
44
|
50
|
60
|
65
|
61
|
85
|
61
|
54
|
64
|
67
|
44
|
51
|
48
|
82
|
98
|
|
| Total Liabilities |
54
N/A
|
225
+317%
|
907
+303%
|
1 379
+52%
|
1 346
-2%
|
1 352
+0%
|
2 894
+114%
|
2 754
-5%
|
1 895
-31%
|
2 198
+16%
|
11 226
+411%
|
13 608
+21%
|
12 055
-11%
|
14 229
+18%
|
19 281
+36%
|
22 442
+16%
|
28 276
+26%
|
28 861
+2%
|
32 487
+13%
|
59 493
+83%
|
51 996
-13%
|
60 230
+16%
|
35 598
-41%
|
45 963
+29%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
372
|
372
|
376
|
381
|
388
|
379
|
1 084
|
1 103
|
959
|
968
|
2 834
|
2 849
|
2 858
|
2 862
|
2 896
|
2 916
|
2 938
|
2 965
|
2 944
|
2 876
|
2 831
|
2 769
|
2 796
|
2 805
|
|
| Retained Earnings |
40
|
277
|
248
|
206
|
164
|
213
|
320
|
344
|
102
|
217
|
20
|
27
|
34
|
107
|
5
|
253
|
410
|
513
|
636
|
817
|
1 178
|
1 340
|
1 623
|
1 815
|
|
| Additional Paid In Capital |
0
|
1
|
2
|
3
|
4
|
5
|
6
|
9
|
12
|
14
|
4
|
5
|
7
|
11
|
10
|
12
|
12
|
12
|
11
|
12
|
11
|
11
|
11
|
12
|
|
| 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
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
3
|
3
|
3
|
1
|
6
|
9
|
22
|
19
|
3
|
22
|
9
|
21
|
1
|
33
|
13
|
148
|
126
|
|
| Total Equity |
332
N/A
|
96
-71%
|
130
+35%
|
178
+37%
|
227
+28%
|
172
-24%
|
795
+362%
|
771
-3%
|
1 071
+39%
|
1 197
+12%
|
2 816
+135%
|
2 888
+3%
|
2 909
+1%
|
2 788
-4%
|
2 921
+5%
|
3 183
+9%
|
3 382
+6%
|
3 499
+3%
|
3 612
+3%
|
3 706
+3%
|
3 987
+8%
|
4 108
+3%
|
4 577
+11%
|
4 758
+4%
|
|
| Total Liabilities & Equity |
386
N/A
|
321
-17%
|
1 036
+223%
|
1 557
+50%
|
1 573
+1%
|
1 524
-3%
|
3 689
+142%
|
3 524
-4%
|
2 966
-16%
|
3 395
+14%
|
14 042
+314%
|
16 496
+17%
|
14 964
-9%
|
17 017
+14%
|
22 201
+30%
|
25 625
+15%
|
31 658
+24%
|
32 360
+2%
|
36 099
+12%
|
63 199
+75%
|
55 983
-11%
|
64 337
+15%
|
40 175
-38%
|
50 721
+26%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
338
|
338
|
339
|
340
|
342
|
331
|
372
|
372
|
372
|
373
|
269
|
271
|
272
|
272
|
275
|
277
|
279
|
281
|
282
|
279
|
278
|
277
|
278
|
278
|
|