Howden Joinery Group PLC
LSE:HWDN
Balance Sheet
Balance Sheet Decomposition
Howden Joinery Group PLC
Howden Joinery Group PLC
Balance Sheet
Howden Joinery Group PLC
| Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
52
|
40
|
61
|
38
|
95
|
53
|
34
|
21
|
14
|
39
|
59
|
97
|
140
|
217
|
226
|
227
|
241
|
231
|
267
|
431
|
515
|
308
|
283
|
344
|
|
| Cash |
52
|
33
|
49
|
28
|
89
|
53
|
34
|
21
|
14
|
39
|
59
|
97
|
140
|
132
|
166
|
139
|
186
|
231
|
267
|
431
|
515
|
308
|
283
|
344
|
|
| Cash Equivalents |
0
|
7
|
12
|
9
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
60
|
87
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
70
|
73
|
133
|
162
|
102
|
87
|
104
|
80
|
66
|
72
|
74
|
73
|
98
|
104
|
99
|
101
|
106
|
149
|
151
|
138
|
172
|
210
|
205
|
251
|
|
| Accounts Receivables |
64
|
69
|
83
|
98
|
79
|
87
|
104
|
78
|
65
|
69
|
73
|
71
|
96
|
103
|
97
|
99
|
104
|
145
|
148
|
132
|
167
|
174
|
160
|
217
|
|
| Other Receivables |
6
|
4
|
51
|
64
|
23
|
0
|
0
|
2
|
1
|
3
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
5
|
5
|
37
|
46
|
34
|
|
| Inventory |
129
|
177
|
196
|
238
|
174
|
126
|
101
|
121
|
86
|
106
|
119
|
116
|
123
|
143
|
177
|
184
|
208
|
226
|
232
|
255
|
302
|
373
|
383
|
391
|
|
| Other Current Assets |
41
|
51
|
55
|
56
|
33
|
19
|
21
|
21
|
30
|
23
|
21
|
23
|
25
|
29
|
31
|
35
|
32
|
37
|
42
|
29
|
34
|
55
|
29
|
39
|
|
| Total Current Assets |
292
|
341
|
444
|
494
|
403
|
285
|
259
|
243
|
196
|
239
|
273
|
309
|
386
|
494
|
533
|
546
|
587
|
644
|
692
|
852
|
1 023
|
947
|
900
|
1 025
|
|
| PP&E Net |
301
|
357
|
387
|
382
|
248
|
97
|
91
|
89
|
80
|
81
|
82
|
89
|
96
|
107
|
129
|
168
|
180
|
187
|
212
|
793
|
852
|
1 013
|
1 105
|
1 143
|
|
| PP&E Gross |
301
|
357
|
387
|
382
|
248
|
97
|
91
|
89
|
80
|
81
|
82
|
89
|
96
|
107
|
129
|
168
|
180
|
187
|
212
|
793
|
852
|
1 013
|
1 105
|
1 143
|
|
| Accumulated Depreciation |
269
|
270
|
274
|
321
|
423
|
187
|
191
|
177
|
189
|
205
|
214
|
226
|
242
|
192
|
196
|
211
|
227
|
246
|
261
|
274
|
283
|
313
|
342
|
385
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
4
|
2
|
3
|
6
|
5
|
5
|
5
|
4
|
4
|
3
|
5
|
7
|
15
|
23
|
25
|
24
|
23
|
24
|
31
|
46
|
|
| Goodwill |
0
|
15
|
15
|
14
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
|
| Long-Term Investments |
9
|
10
|
9
|
8
|
9
|
10
|
10
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
19
|
36
|
0
|
0
|
97
|
61
|
49
|
54
|
74
|
50
|
43
|
47
|
24
|
41
|
19
|
26
|
26
|
11
|
14
|
18
|
155
|
37
|
16
|
12
|
|
| Other Assets |
0
|
15
|
15
|
14
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
|
| Total Assets |
620
N/A
|
759
+22%
|
855
+13%
|
898
+5%
|
760
-15%
|
454
-40%
|
412
-9%
|
399
-3%
|
359
-10%
|
380
+6%
|
406
+7%
|
449
+11%
|
509
+13%
|
645
+27%
|
686
+6%
|
748
+9%
|
809
+8%
|
865
+7%
|
944
+9%
|
1 687
+79%
|
2 051
+22%
|
2 033
-1%
|
2 065
+2%
|
2 238
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
84
|
129
|
141
|
155
|
73
|
77
|
73
|
56
|
50
|
64
|
68
|
60
|
70
|
80
|
86
|
94
|
89
|
96
|
96
|
161
|
179
|
190
|
175
|
565
|
|
| Accrued Liabilities |
110
|
146
|
140
|
169
|
165
|
63
|
68
|
34
|
37
|
37
|
30
|
75
|
83
|
99
|
104
|
110
|
112
|
125
|
134
|
122
|
180
|
207
|
169
|
175
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
58
|
95
|
85
|
89
|
|
| Other Current Liabilities |
34
|
42
|
54
|
36
|
21
|
107
|
68
|
35
|
46
|
54
|
58
|
19
|
24
|
15
|
13
|
30
|
32
|
32
|
32
|
39
|
52
|
49
|
39
|
42
|
|
| Total Current Liabilities |
230
|
316
|
335
|
359
|
259
|
250
|
213
|
129
|
135
|
157
|
157
|
155
|
177
|
194
|
203
|
234
|
233
|
253
|
262
|
393
|
468
|
541
|
468
|
484
|
|
| Long-Term Debt |
0
|
1
|
50
|
100
|
150
|
58
|
36
|
80
|
10
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
511
|
534
|
570
|
599
|
592
|
|
| Deferred Income Tax |
1
|
10
|
13
|
0
|
0
|
4
|
3
|
6
|
6
|
5
|
5
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
38
|
4
|
3
|
26
|
|
| Other Liabilities |
14
|
14
|
9
|
220
|
310
|
220
|
123
|
242
|
283
|
192
|
172
|
177
|
66
|
153
|
59
|
115
|
120
|
43
|
66
|
62
|
20
|
46
|
16
|
6
|
|
| Total Liabilities |
245
N/A
|
341
+39%
|
408
+20%
|
679
+67%
|
719
+6%
|
532
-26%
|
375
-30%
|
457
+22%
|
433
-5%
|
356
-18%
|
335
-6%
|
336
+0%
|
247
-26%
|
350
+42%
|
264
-25%
|
351
+33%
|
354
+1%
|
298
-16%
|
329
+10%
|
966
+194%
|
1 060
+10%
|
1 161
+10%
|
1 086
-6%
|
1 109
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
60
|
61
|
62
|
62
|
63
|
63
|
63
|
63
|
63
|
63
|
63
|
64
|
64
|
65
|
65
|
64
|
63
|
62
|
61
|
60
|
60
|
56
|
55
|
55
|
|
| Retained Earnings |
225
|
255
|
339
|
112
|
54
|
181
|
79
|
179
|
195
|
99
|
56
|
20
|
116
|
140
|
303
|
299
|
351
|
460
|
498
|
605
|
865
|
742
|
843
|
983
|
|
| Additional Paid In Capital |
49
|
62
|
66
|
77
|
81
|
84
|
85
|
85
|
85
|
85
|
85
|
87
|
88
|
88
|
88
|
88
|
88
|
88
|
92
|
88
|
88
|
88
|
88
|
88
|
|
| Unrealized Security Profit/Loss |
42
|
40
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
53
|
36
|
33
|
29
|
28
|
27
|
26
|
24
|
19
|
|
| Other Equity |
0
|
0
|
42
|
55
|
49
|
43
|
33
|
27
|
28
|
26
|
23
|
19
|
6
|
2
|
11
|
0
|
11
|
9
|
6
|
4
|
6
|
12
|
17
|
21
|
|
| Total Equity |
376
N/A
|
418
+11%
|
447
+7%
|
219
-51%
|
41
-81%
|
78
N/A
|
37
N/A
|
58
N/A
|
74
-28%
|
23
N/A
|
70
+204%
|
113
+61%
|
262
+132%
|
295
+13%
|
422
+43%
|
397
-6%
|
454
+14%
|
567
+25%
|
615
+8%
|
721
+17%
|
992
+38%
|
872
-12%
|
978
+12%
|
1 129
+15%
|
|
| Total Liabilities & Equity |
620
N/A
|
759
+22%
|
855
+13%
|
898
+5%
|
760
-15%
|
454
-40%
|
412
-9%
|
399
-3%
|
359
-10%
|
380
+6%
|
406
+7%
|
449
+11%
|
509
+13%
|
645
+27%
|
686
+6%
|
748
+9%
|
809
+8%
|
865
+7%
|
944
+9%
|
1 687
+79%
|
2 051
+22%
|
2 033
-1%
|
2 065
+2%
|
2 238
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
600
|
613
|
620
|
623
|
627
|
632
|
634
|
634
|
634
|
634
|
634
|
642
|
643
|
647
|
643
|
629
|
621
|
609
|
599
|
597
|
592
|
556
|
549
|
550
|
|