Sonic Interfreight PCL
SET:SONIC
Balance Sheet
Balance Sheet Decomposition
Sonic Interfreight PCL
Sonic Interfreight PCL
Balance Sheet
Sonic Interfreight PCL
| 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 |
56
|
71
|
30
|
56
|
246
|
130
|
108
|
234
|
532
|
276
|
365
|
|
| Cash |
56
|
71
|
30
|
56
|
246
|
0
|
0
|
0
|
532
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
130
|
108
|
234
|
0
|
276
|
365
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
306
|
245
|
|
| Total Receivables |
155
|
120
|
138
|
153
|
198
|
189
|
328
|
656
|
305
|
315
|
366
|
|
| Accounts Receivables |
147
|
117
|
129
|
150
|
196
|
188
|
324
|
638
|
276
|
289
|
342
|
|
| Other Receivables |
8
|
4
|
9
|
4
|
2
|
2
|
4
|
18
|
29
|
26
|
25
|
|
| Other Current Assets |
7
|
5
|
8
|
7
|
8
|
3
|
3
|
6
|
36
|
5
|
8
|
|
| Total Current Assets |
218
|
197
|
176
|
216
|
452
|
322
|
439
|
896
|
1 003
|
903
|
984
|
|
| PP&E Net |
174
|
183
|
344
|
344
|
370
|
507
|
554
|
657
|
645
|
642
|
972
|
|
| PP&E Gross |
174
|
183
|
344
|
344
|
370
|
0
|
0
|
0
|
645
|
0
|
0
|
|
| Accumulated Depreciation |
118
|
130
|
131
|
150
|
155
|
0
|
0
|
0
|
197
|
0
|
0
|
|
| Intangible Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
14
|
19
|
90
|
87
|
68
|
46
|
|
| Long-Term Investments |
16
|
15
|
10
|
3
|
3
|
3
|
0
|
0
|
0
|
131
|
113
|
|
| Other Long-Term Assets |
33
|
36
|
15
|
15
|
17
|
17
|
14
|
14
|
9
|
9
|
17
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Assets |
442
N/A
|
431
-2%
|
546
+27%
|
580
+6%
|
842
+45%
|
865
+3%
|
1 027
+19%
|
1 657
+61%
|
1 745
+5%
|
1 755
+1%
|
2 134
+22%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
71
|
43
|
47
|
47
|
69
|
57
|
95
|
175
|
96
|
102
|
241
|
|
| Accrued Liabilities |
7
|
13
|
9
|
7
|
9
|
0
|
0
|
0
|
28
|
0
|
0
|
|
| Short-Term Debt |
61
|
47
|
5
|
88
|
60
|
28
|
108
|
170
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
13
|
10
|
28
|
29
|
27
|
31
|
36
|
55
|
67
|
44
|
67
|
|
| Other Current Liabilities |
15
|
14
|
13
|
14
|
17
|
15
|
25
|
76
|
61
|
27
|
36
|
|
| Total Current Liabilities |
167
|
127
|
101
|
184
|
183
|
131
|
264
|
476
|
252
|
173
|
344
|
|
| Long-Term Debt |
23
|
23
|
130
|
119
|
90
|
112
|
102
|
140
|
162
|
118
|
187
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
4
|
5
|
7
|
|
| Minority Interest |
39
|
7
|
7
|
4
|
5
|
6
|
7
|
14
|
21
|
23
|
70
|
|
| Other Liabilities |
12
|
9
|
9
|
9
|
8
|
9
|
10
|
11
|
12
|
13
|
16
|
|
| Total Liabilities |
241
N/A
|
166
-31%
|
248
+50%
|
316
+27%
|
286
-10%
|
258
-10%
|
383
+49%
|
642
+67%
|
452
-30%
|
333
-26%
|
624
+87%
|
|
| Equity | ||||||||||||
| Common Stock |
70
|
70
|
70
|
200
|
275
|
275
|
275
|
359
|
380
|
421
|
421
|
|
| Retained Earnings |
131
|
195
|
227
|
63
|
73
|
80
|
117
|
313
|
540
|
582
|
706
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
208
|
208
|
208
|
299
|
331
|
375
|
375
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
39
|
|
| Other Equity |
0
|
0
|
1
|
0
|
0
|
44
|
44
|
44
|
44
|
46
|
47
|
|
| Total Equity |
201
N/A
|
265
+32%
|
298
+12%
|
263
-11%
|
556
+111%
|
607
+9%
|
644
+6%
|
1 015
+58%
|
1 294
+27%
|
1 422
+10%
|
1 511
+6%
|
|
| Total Liabilities & Equity |
442
N/A
|
431
-2%
|
546
+27%
|
580
+6%
|
842
+45%
|
865
+3%
|
1 027
+19%
|
1 657
+61%
|
1 745
+5%
|
1 755
+1%
|
2 134
+22%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
140
|
140
|
140
|
400
|
550
|
550
|
550
|
717
|
760
|
841
|
820
|
|