TFI International Inc
TSX:TFII
Balance Sheet
Balance Sheet Decomposition
TFI International Inc
TFI International Inc
Balance Sheet
TFI International Inc
| 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 |
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
19
|
147
|
336
|
0
|
210
|
|
| Cash Equivalents |
0
|
0
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
19
|
147
|
336
|
0
|
210
|
|
| Total Receivables |
70
|
85
|
157
|
218
|
232
|
289
|
249
|
250
|
285
|
406
|
425
|
398
|
515
|
378
|
432
|
463
|
473
|
466
|
606
|
1 062
|
1 044
|
918
|
940
|
908
|
|
| Accounts Receivables |
70
|
85
|
157
|
218
|
232
|
289
|
249
|
249
|
282
|
399
|
417
|
374
|
493
|
350
|
411
|
434
|
444
|
442
|
571
|
1 056
|
966
|
847
|
894
|
859
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
8
|
9
|
24
|
22
|
28
|
21
|
28
|
29
|
23
|
35
|
6
|
77
|
72
|
46
|
48
|
|
| Inventory |
1
|
1
|
3
|
6
|
8
|
10
|
9
|
9
|
9
|
9
|
6
|
6
|
9
|
5
|
6
|
7
|
9
|
11
|
9
|
24
|
24
|
24
|
18
|
20
|
|
| Other Current Assets |
3
|
4
|
10
|
10
|
13
|
12
|
13
|
9
|
15
|
15
|
15
|
41
|
24
|
208
|
31
|
49
|
38
|
51
|
34
|
56
|
49
|
58
|
79
|
72
|
|
| Total Current Assets |
74
|
90
|
189
|
233
|
254
|
311
|
272
|
268
|
309
|
430
|
447
|
445
|
547
|
591
|
472
|
519
|
520
|
527
|
653
|
1 162
|
1 264
|
1 336
|
1 037
|
1 209
|
|
| PP&E Net |
133
|
155
|
231
|
384
|
458
|
652
|
588
|
635
|
775
|
767
|
787
|
661
|
1 020
|
710
|
1 018
|
952
|
1 024
|
1 460
|
1 412
|
2 854
|
2 514
|
2 841
|
3 428
|
3 370
|
|
| PP&E Gross |
133
|
155
|
231
|
384
|
458
|
652
|
588
|
635
|
775
|
767
|
787
|
661
|
1 020
|
710
|
1 018
|
952
|
1 024
|
1 460
|
1 412
|
2 854
|
2 514
|
2 841
|
3 428
|
3 370
|
|
| Accumulated Depreciation |
111
|
152
|
164
|
234
|
233
|
289
|
285
|
393
|
449
|
500
|
533
|
492
|
510
|
362
|
404
|
463
|
487
|
838
|
951
|
1 101
|
1 144
|
1 376
|
1 543
|
1 924
|
|
| Intangible Assets |
0
|
0
|
5
|
22
|
45
|
69
|
109
|
140
|
173
|
302
|
301
|
224
|
434
|
300
|
340
|
351
|
310
|
321
|
374
|
368
|
311
|
536
|
701
|
773
|
|
| Goodwill |
63
|
78
|
96
|
134
|
275
|
401
|
358
|
398
|
383
|
548
|
571
|
577
|
941
|
829
|
1 129
|
1 106
|
1 084
|
1 184
|
1 376
|
1 425
|
1 281
|
1 483
|
1 942
|
2 091
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
21
|
0
|
0
|
12
|
5
|
1
|
1
|
10
|
31
|
86
|
50
|
22
|
25
|
|
| Other Long-Term Assets |
2
|
3
|
1
|
16
|
12
|
15
|
7
|
12
|
17
|
21
|
21
|
16
|
17
|
11
|
13
|
15
|
14
|
16
|
25
|
43
|
51
|
37
|
36
|
41
|
|
| Other Assets |
63
|
78
|
96
|
134
|
275
|
401
|
358
|
398
|
383
|
548
|
571
|
577
|
941
|
829
|
1 129
|
1 106
|
1 084
|
1 184
|
1 376
|
1 425
|
1 281
|
1 483
|
1 942
|
2 091
|
|
| Total Assets |
271
N/A
|
325
+20%
|
522
+60%
|
789
+51%
|
1 044
+32%
|
1 448
+39%
|
1 333
-8%
|
1 452
+9%
|
1 656
+14%
|
2 069
+25%
|
2 131
+3%
|
1 944
-9%
|
2 960
+52%
|
2 441
-18%
|
2 998
+23%
|
2 964
-1%
|
2 970
+0%
|
3 509
+18%
|
3 849
+10%
|
5 884
+53%
|
5 506
-6%
|
6 284
+14%
|
7 166
+14%
|
7 509
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
54
|
64
|
122
|
165
|
153
|
206
|
180
|
173
|
127
|
189
|
201
|
207
|
282
|
229
|
237
|
243
|
248
|
341
|
468
|
862
|
709
|
451
|
431
|
461
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
80
|
82
|
71
|
82
|
68
|
89
|
81
|
86
|
0
|
0
|
0
|
0
|
188
|
171
|
168
|
|
| Short-Term Debt |
17
|
25
|
0
|
41
|
17
|
9
|
10
|
7
|
25
|
20
|
27
|
9
|
19
|
14
|
0
|
8
|
9
|
3
|
0
|
0
|
0
|
0
|
7
|
8
|
|
| Current Portion of Long-Term Debt |
10
|
13
|
24
|
84
|
31
|
35
|
57
|
384
|
14
|
16
|
21
|
20
|
254
|
437
|
30
|
42
|
90
|
118
|
132
|
479
|
153
|
302
|
246
|
388
|
|
| Other Current Liabilities |
6
|
6
|
10
|
15
|
14
|
18
|
8
|
9
|
22
|
34
|
40
|
14
|
20
|
24
|
74
|
53
|
49
|
26
|
55
|
66
|
105
|
126
|
165
|
146
|
|
| Total Current Liabilities |
87
|
107
|
155
|
305
|
215
|
268
|
255
|
572
|
251
|
339
|
371
|
320
|
657
|
772
|
430
|
426
|
481
|
488
|
655
|
1 407
|
967
|
1 066
|
1 019
|
1 170
|
|
| Long-Term Debt |
37
|
57
|
122
|
126
|
308
|
654
|
608
|
289
|
622
|
831
|
794
|
709
|
1 139
|
730
|
1 150
|
1 150
|
1 072
|
1 581
|
1 097
|
1 558
|
1 576
|
2 043
|
2 731
|
2 828
|
|
| Deferred Income Tax |
4
|
2
|
4
|
12
|
19
|
24
|
46
|
66
|
129
|
189
|
187
|
130
|
233
|
170
|
282
|
207
|
213
|
240
|
233
|
424
|
368
|
433
|
508
|
547
|
|
| Minority Interest |
0
|
0
|
0
|
1
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
3
|
3
|
6
|
7
|
18
|
33
|
38
|
46
|
41
|
45
|
27
|
51
|
56
|
48
|
40
|
75
|
184
|
132
|
150
|
235
|
286
|
|
| Total Liabilities |
128
N/A
|
166
+30%
|
281
+69%
|
448
+60%
|
546
+22%
|
954
+75%
|
914
-4%
|
945
+3%
|
1 035
+10%
|
1 397
+35%
|
1 398
+0%
|
1 199
-14%
|
2 074
+73%
|
1 699
-18%
|
1 912
+13%
|
1 839
-4%
|
1 814
-1%
|
2 350
+30%
|
2 059
-12%
|
3 573
+74%
|
3 043
-15%
|
3 692
+21%
|
4 493
+22%
|
4 832
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
105
|
128
|
206
|
290
|
436
|
510
|
427
|
540
|
570
|
560
|
561
|
544
|
688
|
552
|
539
|
565
|
517
|
679
|
1 120
|
1 133
|
1 089
|
1 107
|
1 136
|
1 125
|
|
| Retained Earnings |
38
|
31
|
35
|
50
|
61
|
15
|
8
|
33
|
43
|
96
|
161
|
153
|
161
|
144
|
494
|
545
|
577
|
634
|
805
|
1 283
|
1 566
|
1 647
|
1 839
|
1 778
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
3
|
6
|
9
|
16
|
12
|
13
|
15
|
18
|
15
|
20
|
20
|
39
|
41
|
38
|
31
|
32
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
3
|
31
|
25
|
34
|
39
|
2
|
48
|
173
|
155
|
145
|
233
|
201
|
332
|
258
|
|
| Total Equity |
143
N/A
|
159
+11%
|
241
+51%
|
341
+41%
|
497
+46%
|
494
-1%
|
419
-15%
|
507
+21%
|
621
+22%
|
672
+8%
|
733
+9%
|
745
+2%
|
886
+19%
|
742
-16%
|
1 086
+46%
|
1 125
+4%
|
1 156
+3%
|
1 159
+0%
|
1 790
+54%
|
2 310
+29%
|
2 463
+7%
|
2 591
+5%
|
2 673
+3%
|
2 678
+0%
|
|
| Total Liabilities & Equity |
271
N/A
|
325
+20%
|
522
+60%
|
789
+51%
|
1 044
+32%
|
1 448
+39%
|
1 333
-8%
|
1 452
+9%
|
1 656
+14%
|
2 069
+25%
|
2 131
+3%
|
1 944
-9%
|
2 960
+52%
|
2 441
-18%
|
2 998
+23%
|
2 964
-1%
|
2 970
+0%
|
3 509
+18%
|
3 849
+10%
|
5 884
+53%
|
5 506
-6%
|
6 284
+14%
|
7 166
+14%
|
7 509
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
64
|
64
|
71
|
76
|
87
|
87
|
87
|
95
|
95
|
96
|
93
|
93
|
102
|
98
|
92
|
89
|
86
|
82
|
93
|
92
|
87
|
84
|
84
|
82
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|