Altus Group Ltd
TSX:AIF
Balance Sheet
Balance Sheet Decomposition
Altus Group Ltd
Altus Group Ltd
Balance Sheet
Altus Group Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
1
|
3
|
3
|
2
|
6
|
8
|
9
|
10
|
6
|
5
|
17
|
18
|
20
|
44
|
28
|
49
|
60
|
70
|
51
|
55
|
42
|
0
|
|
| Cash |
1
|
3
|
3
|
2
|
6
|
8
|
9
|
10
|
6
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
55
|
42
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
18
|
20
|
44
|
28
|
49
|
60
|
70
|
2
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Total Receivables |
5
|
7
|
16
|
30
|
42
|
52
|
53
|
86
|
98
|
101
|
106
|
126
|
126
|
133
|
140
|
160
|
184
|
197
|
227
|
263
|
260
|
150
|
|
| Accounts Receivables |
5
|
7
|
15
|
29
|
42
|
52
|
53
|
85
|
96
|
99
|
105
|
124
|
125
|
128
|
133
|
154
|
182
|
193
|
223
|
256
|
250
|
0
|
|
| Other Receivables |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
2
|
2
|
5
|
7
|
6
|
2
|
3
|
3
|
7
|
10
|
0
|
|
| Inventory |
2
|
2
|
5
|
10
|
21
|
19
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
1
|
1
|
4
|
4
|
6
|
5
|
6
|
5
|
5
|
6
|
9
|
10
|
10
|
1
|
1
|
3
|
6
|
2
|
1
|
9
|
|
| Total Current Assets |
8
|
12
|
24
|
43
|
72
|
83
|
89
|
134
|
111
|
111
|
128
|
150
|
155
|
186
|
178
|
210
|
246
|
269
|
284
|
320
|
303
|
483
|
|
| PP&E Net |
1
|
1
|
3
|
12
|
15
|
17
|
17
|
18
|
22
|
19
|
18
|
23
|
31
|
27
|
30
|
33
|
93
|
72
|
82
|
60
|
45
|
33
|
|
| PP&E Gross |
1
|
1
|
3
|
12
|
15
|
17
|
17
|
18
|
22
|
19
|
18
|
23
|
31
|
27
|
30
|
33
|
93
|
72
|
82
|
60
|
45
|
0
|
|
| Accumulated Depreciation |
2
|
3
|
1
|
2
|
6
|
8
|
12
|
16
|
20
|
22
|
25
|
29
|
34
|
35
|
36
|
39
|
58
|
53
|
66
|
92
|
105
|
0
|
|
| Intangible Assets |
0
|
0
|
40
|
39
|
53
|
59
|
53
|
47
|
99
|
80
|
77
|
133
|
135
|
108
|
133
|
115
|
93
|
78
|
287
|
293
|
271
|
215
|
|
| Goodwill |
0
|
0
|
72
|
102
|
130
|
150
|
165
|
152
|
214
|
186
|
192
|
216
|
239
|
221
|
250
|
267
|
260
|
261
|
467
|
498
|
510
|
404
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
3
|
0
|
0
|
1
|
1
|
4
|
9
|
4
|
1
|
3
|
7
|
11
|
10
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
0
|
3
|
5
|
7
|
7
|
6
|
14
|
14
|
17
|
23
|
108
|
5
|
12
|
26
|
37
|
39
|
37
|
40
|
|
| Other Long-Term Assets |
0
|
0
|
4
|
5
|
4
|
9
|
10
|
3
|
9
|
12
|
13
|
15
|
20
|
25
|
22
|
20
|
28
|
29
|
40
|
47
|
39
|
10
|
|
| Other Assets |
0
|
0
|
72
|
102
|
130
|
150
|
165
|
152
|
214
|
186
|
192
|
216
|
239
|
221
|
250
|
267
|
260
|
261
|
467
|
498
|
510
|
404
|
|
| Total Assets |
10
N/A
|
13
+34%
|
142
+1 003%
|
202
+42%
|
274
+36%
|
319
+17%
|
339
+6%
|
364
+7%
|
467
+28%
|
418
-10%
|
442
+6%
|
550
+24%
|
598
+9%
|
591
-1%
|
726
+23%
|
658
-9%
|
735
+12%
|
735
+0%
|
1 199
+63%
|
1 264
+5%
|
1 215
-4%
|
1 251
+3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
2
|
4
|
5
|
13
|
33
|
34
|
31
|
9
|
14
|
8
|
60
|
78
|
81
|
92
|
8
|
11
|
10
|
8
|
11
|
7
|
18
|
15
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
35
|
33
|
0
|
0
|
0
|
0
|
53
|
57
|
68
|
79
|
98
|
97
|
94
|
88
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
9
|
1
|
1
|
128
|
2
|
7
|
1
|
1
|
151
|
12
|
14
|
15
|
14
|
11
|
|
| Other Current Liabilities |
3
|
3
|
2
|
3
|
4
|
4
|
5
|
6
|
20
|
31
|
2
|
6
|
1
|
6
|
44
|
56
|
55
|
55
|
87
|
121
|
93
|
174
|
|
| Total Current Liabilities |
6
|
7
|
8
|
16
|
38
|
43
|
36
|
40
|
79
|
74
|
64
|
211
|
84
|
105
|
106
|
125
|
284
|
153
|
210
|
240
|
218
|
288
|
|
| Long-Term Debt |
0
|
0
|
15
|
25
|
32
|
37
|
70
|
132
|
215
|
212
|
159
|
43
|
134
|
117
|
150
|
129
|
64
|
174
|
344
|
363
|
341
|
309
|
|
| Deferred Income Tax |
0
|
0
|
15
|
12
|
8
|
13
|
21
|
1
|
1
|
1
|
3
|
9
|
11
|
9
|
28
|
16
|
12
|
7
|
28
|
34
|
30
|
17
|
|
| Minority Interest |
0
|
0
|
33
|
48
|
59
|
29
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
49
|
22
|
7
|
15
|
13
|
18
|
19
|
30
|
30
|
16
|
17
|
25
|
27
|
23
|
20
|
|
| Total Liabilities |
6
N/A
|
7
+21%
|
70
+935%
|
102
+44%
|
137
+35%
|
122
-11%
|
153
+26%
|
222
+45%
|
316
+42%
|
294
-7%
|
240
-18%
|
277
+15%
|
247
-11%
|
250
+1%
|
314
+25%
|
300
-5%
|
376
+25%
|
352
-6%
|
610
+73%
|
664
+9%
|
612
-8%
|
634
+4%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
4
|
6
|
75
|
108
|
152
|
229
|
238
|
246
|
280
|
279
|
340
|
405
|
453
|
469
|
492
|
504
|
875
|
549
|
769
|
782
|
769
|
798
|
|
| Retained Earnings |
0
|
0
|
3
|
8
|
14
|
25
|
45
|
100
|
137
|
164
|
160
|
165
|
177
|
185
|
96
|
210
|
215
|
218
|
217
|
244
|
259
|
276
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
2
|
4
|
6
|
9
|
14
|
19
|
19
|
22
|
24
|
30
|
42
|
49
|
50
|
21
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
1
|
1
|
0
|
0
|
27
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
13
|
12
|
365
|
20
|
43
|
35
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
7
|
9
|
3
|
9
|
7
|
17
|
24
|
61
|
47
|
37
|
55
|
41
|
42
|
37
|
47
|
42
|
74
|
|
| Total Equity |
4
N/A
|
6
+53%
|
72
+1 080%
|
101
+40%
|
137
+36%
|
197
+44%
|
186
-6%
|
142
-23%
|
151
+6%
|
124
-18%
|
202
+63%
|
273
+35%
|
351
+28%
|
341
-3%
|
412
+21%
|
358
-13%
|
360
+0%
|
383
+7%
|
589
+54%
|
600
+2%
|
603
+0%
|
617
+2%
|
|
| Total Liabilities & Equity |
10
N/A
|
13
+34%
|
142
+1 003%
|
202
+42%
|
274
+36%
|
319
+17%
|
339
+6%
|
364
+7%
|
467
+28%
|
418
-10%
|
442
+6%
|
550
+24%
|
598
+9%
|
591
-1%
|
726
+23%
|
658
-9%
|
735
+12%
|
735
+0%
|
1 199
+63%
|
1 264
+5%
|
1 215
-4%
|
1 251
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
12
|
15
|
18
|
21
|
22
|
20
|
23
|
23
|
28
|
32
|
37
|
37
|
38
|
39
|
40
|
40
|
44
|
45
|
45
|
46
|
|