Exchange Income Corporation
EIF.TO · TSX
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Assets | – | – | – | – |
| Cash & Equivalents | CA$71,797 | CA$103,559 | CA$139,896 | CA$75,408 |
| Short-Term Investments | CA$0 | CA$0 | CA$0 | CA$0 |
| Receivables | CA$673,860 | CA$583,818 | CA$468,168 | CA$329,472 |
| Inventory | CA$496,543 | CA$408,379 | CA$335,060 | CA$255,451 |
| Other Curr. Assets | CA$37,031 | CA$63,602 | CA$102,808 | CA$40,127 |
| Total Curr. Assets | CA$1,279,231 | CA$1,159,358 | CA$1,045,932 | CA$700,458 |
| Property Plant & Equip (Net) | CA$1,993,218 | CA$1,741,166 | CA$1,441,728 | CA$1,154,012 |
| Goodwill | CA$827,229 | CA$713,196 | CA$626,341 | CA$486,875 |
| Intangibles | CA$364,625 | CA$332,362 | CA$300,374 | CA$180,664 |
| Long-Term Investments | CA$109,867 | CA$121,246 | CA$109,080 | CA$58,827 |
| Tax Assets | CA$0 | CA$7,312 | CA$0 | CA$0 |
| Other NC Assets | CA$24,818 | CA$12,479 | CA$25,381 | CA$7,831 |
| Total NC Assets | CA$3,319,757 | CA$2,920,449 | CA$2,502,904 | CA$1,888,209 |
| Other Assets | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Assets | CA$4,598,988 | CA$4,079,807 | CA$3,548,836 | CA$2,588,667 |
| Liabilities | – | – | – | – |
| Payables | CA$473,962 | CA$461,917 | CA$451,906 | CA$267,635 |
| Short-Term Debt | CA$79,664 | CA$36,866 | CA$31,079 | CA$119,411 |
| Tax Payable | CA$8,764 | CA$7,274 | CA$6,888 | CA$4,577 |
| Deferred Revenue | CA$128,242 | CA$112,581 | CA$90,578 | CA$83,727 |
| Other Curr. Liab. | -CA$39,832 | CA$0 | CA$0 | CA$0 |
| Total Curr. Liab. | CA$650,800 | CA$618,638 | CA$580,451 | CA$475,350 |
| LT Debt | CA$2,292,577 | CA$1,969,705 | CA$1,747,388 | CA$1,170,416 |
| Deferred Rev, NC | CA$0 | CA$0 | CA$534 | CA$1,857 |
| Deferred Tax Liab, NC | CA$228,465 | CA$212,384 | CA$177,774 | CA$124,498 |
| Other NC Liab. | CA$17,477 | CA$33,607 | CA$23,635 | CA$16,271 |
| Total NC Liab. | CA$2,538,519 | CA$2,215,696 | CA$1,949,331 | CA$1,313,042 |
| Other Liabilities | CA$0 | CA$0 | CA$0 | CA$0 |
| Cap. Leases | CA$180,153 | CA$180,154 | CA$164,260 | CA$90,000 |
| Total Liabilities | CA$3,189,319 | CA$2,834,334 | CA$2,529,782 | CA$1,788,392 |
| Equity | – | – | – | – |
| Pref Stock | CA$0 | CA$0 | CA$0 | CA$0 |
| Common Stock | CA$1,377,171 | CA$1,252,890 | CA$1,019,772 | CA$852,821 |
| Retained Earnings | -CA$104,967 | -CA$100,314 | -CA$108,033 | -CA$120,229 |
| AOCI | CA$91,960 | CA$45,527 | CA$90,680 | CA$21,020 |
| Other Equity | CA$45,505 | CA$47,370 | CA$46,443 | CA$46,663 |
| Total Equity | CA$1,409,669 | CA$1,245,473 | CA$1,019,054 | CA$800,275 |
| Supplemental Information | – | – | – | – |
| Minority Interest | CA$0 | CA$0 | CA$0 | CA$0 |
| Total Liab. & Tot. Equity | CA$4,598,988 | CA$4,079,807 | CA$3,548,836 | CA$2,588,667 |
| Net Debt | CA$2,300,444 | CA$1,903,012 | CA$1,638,571 | CA$1,214,419 |