Andrew Peller Ltd
TSX:ADW.A
Balance Sheet
Balance Sheet Decomposition
Andrew Peller Ltd
Andrew Peller Ltd
Balance Sheet
Andrew Peller Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
0
|
0
|
|
| Total Receivables |
12
|
11
|
13
|
15
|
19
|
22
|
24
|
27
|
24
|
23
|
25
|
26
|
23
|
26
|
28
|
27
|
31
|
30
|
35
|
35
|
30
|
30
|
33
|
47
|
|
| Accounts Receivables |
12
|
11
|
13
|
14
|
18
|
21
|
23
|
21
|
23
|
23
|
25
|
26
|
23
|
26
|
28
|
27
|
31
|
30
|
34
|
29
|
27
|
25
|
33
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
1
|
0
|
1
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
3
|
4
|
0
|
0
|
|
| Inventory |
50
|
47
|
53
|
61
|
71
|
83
|
94
|
101
|
90
|
96
|
111
|
117
|
122
|
119
|
121
|
131
|
162
|
162
|
173
|
182
|
199
|
212
|
193
|
172
|
|
| Other Current Assets |
1
|
1
|
3
|
3
|
2
|
3
|
3
|
7
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
3
|
5
|
5
|
6
|
6
|
6
|
5
|
4
|
5
|
|
| Total Current Assets |
62
|
59
|
69
|
79
|
92
|
108
|
121
|
135
|
116
|
120
|
137
|
144
|
146
|
147
|
151
|
161
|
198
|
197
|
214
|
225
|
236
|
246
|
230
|
224
|
|
| PP&E Net |
50
|
51
|
54
|
56
|
86
|
87
|
95
|
98
|
96
|
97
|
97
|
102
|
104
|
105
|
109
|
119
|
188
|
200
|
221
|
224
|
224
|
224
|
227
|
227
|
|
| PP&E Gross |
50
|
51
|
54
|
56
|
86
|
87
|
95
|
98
|
96
|
97
|
97
|
102
|
104
|
105
|
109
|
119
|
188
|
200
|
221
|
224
|
224
|
224
|
227
|
0
|
|
| Accumulated Depreciation |
33
|
36
|
39
|
44
|
49
|
56
|
65
|
67
|
74
|
67
|
73
|
80
|
88
|
91
|
98
|
104
|
114
|
124
|
135
|
150
|
157
|
171
|
184
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
8
|
7
|
7
|
14
|
13
|
14
|
14
|
13
|
13
|
12
|
11
|
11
|
18
|
17
|
25
|
40
|
44
|
43
|
42
|
39
|
|
| Goodwill |
21
|
21
|
24
|
24
|
36
|
36
|
36
|
36
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
4
|
1
|
1
|
1
|
11
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
21
|
21
|
24
|
24
|
36
|
36
|
36
|
36
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
|
| Total Assets |
133
N/A
|
132
-1%
|
147
+11%
|
162
+10%
|
222
+37%
|
239
+8%
|
260
+9%
|
294
+13%
|
264
-10%
|
268
+2%
|
286
+7%
|
297
+4%
|
301
+2%
|
302
+0%
|
308
+2%
|
328
+6%
|
458
+40%
|
467
+2%
|
514
+10%
|
543
+6%
|
558
+3%
|
567
+2%
|
553
-2%
|
543
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
11
|
11
|
11
|
15
|
22
|
24
|
29
|
39
|
28
|
23
|
29
|
24
|
29
|
26
|
25
|
24
|
22
|
35
|
34
|
25
|
30
|
27
|
23
|
26
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
9
|
8
|
8
|
10
|
10
|
12
|
11
|
11
|
19
|
20
|
16
|
19
|
24
|
25
|
|
| Short-Term Debt |
20
|
15
|
25
|
32
|
37
|
51
|
58
|
52
|
49
|
49
|
58
|
60
|
54
|
33
|
34
|
37
|
47
|
38
|
58
|
0
|
0
|
5
|
0
|
2
|
|
| Current Portion of Long-Term Debt |
3
|
2
|
3
|
2
|
6
|
6
|
7
|
6
|
6
|
5
|
5
|
8
|
8
|
4
|
4
|
4
|
8
|
10
|
15
|
4
|
4
|
5
|
5
|
4
|
|
| Other Current Liabilities |
3
|
3
|
1
|
1
|
1
|
1
|
2
|
9
|
3
|
4
|
3
|
2
|
2
|
5
|
7
|
5
|
5
|
5
|
5
|
6
|
4
|
4
|
7
|
8
|
|
| Total Current Liabilities |
38
|
32
|
39
|
49
|
66
|
82
|
95
|
106
|
86
|
92
|
103
|
103
|
102
|
78
|
79
|
82
|
94
|
99
|
131
|
55
|
54
|
60
|
59
|
66
|
|
| Long-Term Debt |
22
|
22
|
20
|
17
|
50
|
44
|
46
|
72
|
48
|
43
|
42
|
42
|
38
|
52
|
48
|
47
|
116
|
107
|
110
|
189
|
204
|
218
|
221
|
197
|
|
| Deferred Income Tax |
5
|
6
|
8
|
9
|
12
|
13
|
12
|
10
|
10
|
12
|
12
|
14
|
16
|
16
|
16
|
16
|
23
|
20
|
22
|
30
|
32
|
34
|
29
|
33
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
4
|
4
|
4
|
9
|
6
|
7
|
9
|
9
|
7
|
8
|
8
|
6
|
5
|
6
|
6
|
4
|
2
|
1
|
3
|
4
|
|
| Total Liabilities |
65
N/A
|
60
-8%
|
66
+10%
|
76
+15%
|
133
+75%
|
143
+8%
|
157
+10%
|
197
+25%
|
150
-24%
|
154
+2%
|
165
+7%
|
167
+1%
|
163
-2%
|
154
-5%
|
151
-2%
|
150
0%
|
238
+58%
|
232
-2%
|
268
+16%
|
277
+3%
|
293
+6%
|
313
+7%
|
312
0%
|
300
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5
|
5
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
26
|
26
|
26
|
27
|
27
|
28
|
29
|
29
|
|
| Retained Earnings |
64
|
68
|
75
|
79
|
82
|
88
|
95
|
89
|
106
|
107
|
114
|
123
|
131
|
144
|
155
|
174
|
197
|
210
|
218
|
237
|
234
|
220
|
207
|
207
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
5
|
5
|
6
|
7
|
7
|
8
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
|
| Total Equity |
69
N/A
|
73
+6%
|
81
+12%
|
87
+6%
|
90
+4%
|
96
+7%
|
103
+8%
|
97
-6%
|
114
+17%
|
114
+1%
|
121
+6%
|
130
+8%
|
138
+6%
|
147
+7%
|
158
+7%
|
177
+12%
|
220
+24%
|
235
+7%
|
246
+5%
|
266
+8%
|
265
0%
|
254
-4%
|
241
-5%
|
244
+1%
|
|
| Total Liabilities & Equity |
133
N/A
|
132
-1%
|
147
+11%
|
162
+10%
|
222
+37%
|
239
+8%
|
260
+9%
|
294
+13%
|
264
-10%
|
268
+2%
|
286
+7%
|
297
+4%
|
301
+2%
|
302
+0%
|
308
+2%
|
328
+6%
|
458
+40%
|
467
+2%
|
514
+10%
|
543
+6%
|
558
+3%
|
567
+2%
|
553
-2%
|
543
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
43
|
43
|
44
|
45
|
45
|
45
|
45
|
45
|
45
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
44
|
44
|
44
|
44
|
43
|
43
|
43
|
43
|
|