Colliers International Group Inc
TSX:CIGI
Balance Sheet
Balance Sheet Decomposition
Colliers International Group Inc
Colliers International Group Inc
Balance Sheet
Colliers International Group Inc
| 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 |
80
|
100
|
100
|
98
|
109
|
143
|
90
|
116
|
113
|
109
|
127
|
115
|
157
|
397
|
174
|
181
|
176
|
208
|
|
| Cash Equivalents |
80
|
100
|
100
|
98
|
109
|
143
|
90
|
116
|
113
|
109
|
127
|
115
|
157
|
397
|
174
|
181
|
176
|
208
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
13
|
16
|
22
|
28
|
24
|
49
|
55
|
|
| Total Receivables |
194
|
229
|
270
|
296
|
331
|
405
|
317
|
332
|
356
|
501
|
585
|
466
|
699
|
785
|
745
|
988
|
998
|
1 212
|
|
| Accounts Receivables |
176
|
214
|
263
|
286
|
329
|
387
|
304
|
318
|
348
|
487
|
555
|
437
|
433
|
574
|
670
|
727
|
870
|
990
|
|
| Other Receivables |
18
|
14
|
7
|
10
|
3
|
18
|
13
|
14
|
9
|
14
|
30
|
29
|
266
|
211
|
76
|
261
|
128
|
221
|
|
| Inventory |
11
|
10
|
9
|
12
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
57
|
44
|
40
|
45
|
56
|
68
|
301
|
48
|
37
|
55
|
37
|
125
|
164
|
367
|
267
|
282
|
376
|
347
|
|
| Total Current Assets |
341
|
382
|
420
|
450
|
511
|
615
|
708
|
496
|
506
|
664
|
757
|
718
|
1 036
|
1 571
|
1 213
|
1 474
|
1 599
|
1 822
|
|
| PP&E Net |
77
|
76
|
86
|
94
|
107
|
102
|
65
|
63
|
65
|
84
|
94
|
371
|
417
|
461
|
506
|
593
|
626
|
695
|
|
| PP&E Gross |
77
|
76
|
86
|
94
|
107
|
0
|
0
|
63
|
0
|
84
|
94
|
371
|
417
|
461
|
506
|
593
|
626
|
695
|
|
| Accumulated Depreciation |
87
|
108
|
137
|
159
|
189
|
0
|
0
|
117
|
0
|
150
|
158
|
200
|
229
|
264
|
281
|
329
|
355
|
416
|
|
| Intangible Assets |
178
|
165
|
193
|
189
|
178
|
177
|
115
|
121
|
140
|
183
|
498
|
478
|
610
|
562
|
1 160
|
1 080
|
1 184
|
1 226
|
|
| Goodwill |
349
|
340
|
380
|
396
|
403
|
427
|
286
|
306
|
348
|
455
|
888
|
949
|
1 089
|
1 091
|
1 989
|
2 038
|
2 298
|
2 629
|
|
| Note Receivable |
17
|
6
|
9
|
7
|
6
|
8
|
2
|
4
|
10
|
62
|
70
|
71
|
63
|
68
|
95
|
126
|
139
|
164
|
|
| Long-Term Investments |
8
|
19
|
13
|
3
|
6
|
0
|
0
|
0
|
0
|
3
|
11
|
16
|
20
|
42
|
53
|
48
|
62
|
74
|
|
| Other Long-Term Assets |
21
|
21
|
29
|
95
|
108
|
115
|
463
|
103
|
121
|
56
|
41
|
290
|
56
|
78
|
82
|
121
|
192
|
178
|
|
| Other Assets |
349
|
340
|
380
|
396
|
403
|
427
|
286
|
306
|
348
|
455
|
888
|
949
|
1 089
|
1 091
|
1 989
|
2 038
|
2 298
|
2 629
|
|
| Total Assets |
991
N/A
|
1 010
+2%
|
1 130
+12%
|
1 234
+9%
|
1 318
+7%
|
1 444
+10%
|
1 639
+14%
|
1 092
-33%
|
1 190
+9%
|
1 508
+27%
|
2 358
+56%
|
2 893
+23%
|
3 292
+14%
|
3 874
+18%
|
5 098
+32%
|
5 482
+8%
|
6 101
+11%
|
6 788
+11%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
58
|
62
|
72
|
82
|
89
|
93
|
83
|
78
|
84
|
227
|
251
|
262
|
298
|
391
|
503
|
536
|
495
|
511
|
|
| Accrued Liabilities |
155
|
204
|
271
|
268
|
308
|
392
|
379
|
341
|
400
|
420
|
470
|
565
|
530
|
773
|
711
|
659
|
739
|
856
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
218
|
163
|
24
|
169
|
73
|
133
|
|
| Current Portion of Long-Term Debt |
21
|
22
|
39
|
216
|
39
|
45
|
19
|
3
|
2
|
2
|
2
|
4
|
9
|
1
|
1
|
2
|
6
|
8
|
|
| Other Current Liabilities |
51
|
33
|
30
|
28
|
32
|
40
|
150
|
58
|
25
|
76
|
76
|
93
|
54
|
209
|
102
|
76
|
196
|
147
|
|
| Total Current Liabilities |
285
|
321
|
412
|
594
|
468
|
570
|
630
|
479
|
510
|
725
|
799
|
924
|
1 108
|
1 537
|
1 342
|
1 441
|
1 508
|
1 655
|
|
| Long-Term Debt |
246
|
291
|
279
|
177
|
375
|
328
|
235
|
258
|
261
|
248
|
670
|
607
|
695
|
755
|
1 664
|
1 501
|
1 502
|
1 625
|
|
| Deferred Income Tax |
42
|
40
|
33
|
38
|
35
|
31
|
22
|
18
|
15
|
19
|
28
|
28
|
51
|
42
|
58
|
43
|
78
|
91
|
|
| Minority Interest |
197
|
164
|
174
|
141
|
152
|
229
|
158
|
147
|
142
|
150
|
348
|
364
|
446
|
541
|
1 083
|
1 075
|
1 153
|
1 286
|
|
| Other Liabilities |
22
|
28
|
32
|
39
|
48
|
43
|
369
|
48
|
58
|
68
|
126
|
457
|
410
|
417
|
462
|
574
|
534
|
598
|
|
| Total Liabilities |
792
N/A
|
844
+7%
|
930
+10%
|
990
+6%
|
1 078
+9%
|
1 202
+11%
|
1 414
+18%
|
951
-33%
|
985
+4%
|
1 209
+23%
|
1 970
+63%
|
2 380
+21%
|
2 710
+14%
|
3 292
+21%
|
4 608
+40%
|
4 634
+1%
|
4 776
+3%
|
5 255
+10%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
231
|
235
|
251
|
251
|
250
|
301
|
310
|
396
|
400
|
407
|
416
|
442
|
458
|
852
|
846
|
1 127
|
1 472
|
1 532
|
|
| Retained Earnings |
59
|
114
|
111
|
64
|
74
|
123
|
118
|
238
|
174
|
116
|
22
|
77
|
119
|
280
|
384
|
333
|
186
|
98
|
|
| Additional Paid In Capital |
26
|
26
|
27
|
28
|
30
|
38
|
47
|
48
|
52
|
50
|
55
|
61
|
67
|
79
|
105
|
123
|
140
|
174
|
|
| Other Equity |
1
|
19
|
32
|
28
|
35
|
27
|
14
|
64
|
71
|
43
|
61
|
67
|
62
|
70
|
76
|
70
|
102
|
74
|
|
| Total Equity |
199
N/A
|
166
-17%
|
199
+20%
|
244
+22%
|
240
-2%
|
242
+1%
|
225
-7%
|
142
-37%
|
206
+45%
|
299
+45%
|
388
+30%
|
513
+32%
|
582
+14%
|
582
0%
|
490
-16%
|
848
+73%
|
1 325
+56%
|
1 533
+16%
|
|
| Total Liabilities & Equity |
991
N/A
|
1 010
+2%
|
1 130
+12%
|
1 234
+9%
|
1 318
+7%
|
1 444
+10%
|
1 639
+14%
|
1 092
-33%
|
1 190
+9%
|
1 508
+27%
|
2 358
+56%
|
2 893
+23%
|
3 292
+14%
|
3 874
+18%
|
5 098
+32%
|
5 482
+8%
|
6 101
+11%
|
6 788
+11%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
29
|
30
|
30
|
30
|
30
|
36
|
36
|
39
|
39
|
39
|
39
|
40
|
40
|
44
|
43
|
48
|
51
|
51
|
|
| Preferred Shares Outstanding |
6
|
6
|
6
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|