Woolworths Group Ltd
ASX:WOW
Balance Sheet
Balance Sheet Decomposition
Woolworths Group Ltd
Woolworths Group Ltd
Balance Sheet
Woolworths Group Ltd
| Jun-2001 | Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
256
|
295
|
287
|
349
|
434
|
526
|
799
|
755
|
763
|
713
|
1 520
|
833
|
849
|
923
|
1 333
|
948
|
909
|
1 273
|
1 066
|
2 068
|
1 032
|
1 135
|
1 298
|
1 275
|
|
| Cash |
256
|
295
|
287
|
349
|
434
|
526
|
799
|
755
|
763
|
713
|
1 520
|
833
|
849
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
923
|
1 333
|
948
|
909
|
1 273
|
1 066
|
2 068
|
1 032
|
1 135
|
1 298
|
1 275
|
|
| Short-Term Investments |
0
|
0
|
1
|
0
|
0
|
3
|
41
|
65
|
103
|
93
|
121
|
24
|
0
|
0
|
0
|
0
|
0
|
0
|
45
|
534
|
0
|
0
|
23
|
52
|
|
| Total Receivables |
195
|
259
|
237
|
202
|
487
|
1 048
|
380
|
455
|
467
|
691
|
623
|
603
|
699
|
548
|
584
|
434
|
411
|
420
|
470
|
548
|
856
|
1 016
|
1 062
|
1 034
|
|
| Accounts Receivables |
195
|
259
|
54
|
46
|
53
|
85
|
96
|
99
|
105
|
218
|
197
|
218
|
234
|
248
|
293
|
125
|
106
|
129
|
121
|
128
|
273
|
391
|
461
|
468
|
|
| Other Receivables |
0
|
0
|
183
|
156
|
434
|
963
|
284
|
356
|
361
|
474
|
427
|
385
|
464
|
300
|
291
|
309
|
305
|
291
|
349
|
420
|
583
|
625
|
601
|
566
|
|
| Inventory |
1 732
|
1 838
|
1 843
|
1 847
|
1 970
|
2 316
|
2 739
|
3 010
|
3 293
|
3 439
|
3 737
|
3 698
|
4 205
|
4 693
|
4 872
|
4 559
|
4 207
|
4 233
|
4 280
|
4 434
|
3 593
|
3 698
|
4 187
|
4 169
|
|
| Other Current Assets |
206
|
196
|
253
|
379
|
174
|
228
|
202
|
217
|
235
|
263
|
327
|
643
|
473
|
942
|
871
|
1 487
|
1 594
|
1 088
|
437
|
541
|
629
|
526
|
421
|
461
|
|
| Total Current Assets |
2 389
|
2 588
|
2 621
|
2 776
|
3 064
|
4 121
|
4 161
|
4 502
|
4 859
|
5 199
|
6 327
|
5 802
|
6 226
|
7 106
|
7 661
|
7 427
|
7 121
|
7 014
|
6 298
|
8 125
|
6 110
|
6 375
|
6 991
|
6 991
|
|
| PP&E Net |
2 131
|
2 267
|
2 248
|
2 347
|
3 191
|
3 878
|
4 350
|
5 254
|
6 139
|
6 693
|
7 044
|
8 173
|
7 944
|
8 439
|
9 134
|
7 906
|
7 920
|
8 349
|
7 577
|
19 826
|
16 923
|
16 769
|
17 719
|
17 710
|
|
| PP&E Gross |
0
|
0
|
2 248
|
2 347
|
3 191
|
3 878
|
4 350
|
5 254
|
6 139
|
6 693
|
7 044
|
8 173
|
7 944
|
8 439
|
9 134
|
7 906
|
7 920
|
8 349
|
7 577
|
19 826
|
16 923
|
16 769
|
17 719
|
17 710
|
|
| Accumulated Depreciation |
0
|
0
|
2 846
|
3 161
|
3 454
|
4 356
|
4 845
|
5 287
|
5 711
|
6 372
|
6 997
|
7 639
|
8 537
|
9 414
|
10 252
|
10 736
|
5 493
|
5 892
|
6 587
|
16 822
|
17 309
|
19 054
|
20 899
|
23 014
|
|
| Intangible Assets |
0
|
0
|
139
|
171
|
1 210
|
1 788
|
1 847
|
1 894
|
1 942
|
1 993
|
2 009
|
2 060
|
2 383
|
2 453
|
2 418
|
2 341
|
2 317
|
2 310
|
3 576
|
3 521
|
2 080
|
2 189
|
2 407
|
2 241
|
|
| Goodwill |
313
|
545
|
416
|
402
|
836
|
2 971
|
3 156
|
2 941
|
2 992
|
3 078
|
3 228
|
3 222
|
3 401
|
3 882
|
3 826
|
3 637
|
4 216
|
4 155
|
4 217
|
4 196
|
3 198
|
3 504
|
2 466
|
2 468
|
|
| Note Receivable |
44
|
140
|
186
|
96
|
16
|
14
|
5
|
4
|
3
|
11
|
8
|
8
|
1
|
96
|
108
|
82
|
72
|
80
|
144
|
174
|
177
|
132
|
129
|
146
|
|
| Long-Term Investments |
19
|
2
|
104
|
158
|
169
|
238
|
529
|
647
|
671
|
1 073
|
1 693
|
1 518
|
1 472
|
1 335
|
1 029
|
464
|
635
|
830
|
766
|
1 072
|
3 054
|
2 777
|
2 196
|
1 875
|
|
| Other Long-Term Assets |
188
|
182
|
173
|
195
|
288
|
337
|
367
|
431
|
481
|
441
|
521
|
799
|
823
|
827
|
1 161
|
1 645
|
762
|
653
|
1 338
|
1 558
|
1 731
|
1 902
|
2 028
|
2 398
|
|
| Other Assets |
313
|
545
|
416
|
402
|
836
|
2 971
|
3 156
|
2 941
|
2 992
|
3 078
|
3 228
|
3 222
|
3 401
|
3 882
|
3 826
|
3 637
|
4 216
|
4 155
|
4 217
|
4 196
|
3 198
|
3 504
|
2 466
|
2 468
|
|
| Total Assets |
5 083
N/A
|
5 724
+13%
|
5 886
+3%
|
6 145
+4%
|
8 775
+43%
|
13 346
+52%
|
14 416
+8%
|
15 673
+9%
|
17 085
+9%
|
18 487
+8%
|
20 828
+13%
|
21 581
+4%
|
22 250
+3%
|
24 137
+8%
|
25 337
+5%
|
23 502
-7%
|
23 043
-2%
|
23 391
+2%
|
23 916
+2%
|
38 472
+61%
|
33 273
-14%
|
33 648
+1%
|
33 936
+1%
|
33 829
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1 666
|
2 001
|
2 079
|
2 176
|
2 336
|
2 779
|
3 277
|
3 878
|
4 055
|
4 211
|
4 132
|
4 013
|
4 080
|
4 588
|
5 040
|
4 809
|
5 195
|
5 149
|
5 219
|
5 843
|
5 216
|
5 621
|
5 815
|
6 016
|
|
| Accrued Liabilities |
399
|
440
|
542
|
555
|
521
|
733
|
842
|
860
|
975
|
985
|
1 023
|
1 111
|
2 116
|
2 207
|
2 025
|
2 351
|
2 512
|
2 630
|
2 755
|
3 155
|
2 972
|
3 090
|
3 100
|
3 203
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
580
|
909
|
30
|
103
|
28
|
10
|
46
|
171
|
16
|
39
|
0
|
336
|
39
|
0
|
27
|
|
| Current Portion of Long-Term Debt |
342
|
34
|
151
|
18
|
236
|
612
|
380
|
550
|
27
|
291
|
562
|
25
|
67
|
192
|
1 635
|
445
|
83
|
588
|
235
|
3 587
|
1 590
|
2 064
|
2 311
|
1 916
|
|
| Other Current Liabilities |
552
|
623
|
472
|
480
|
688
|
751
|
1 004
|
1 137
|
1 196
|
1 086
|
1 397
|
1 587
|
501
|
475
|
459
|
1 342
|
991
|
646
|
637
|
606
|
636
|
1 072
|
1 593
|
1 135
|
|
| Total Current Liabilities |
2 959
|
3 098
|
3 244
|
3 229
|
3 781
|
4 874
|
5 503
|
6 424
|
6 415
|
7 153
|
8 022
|
6 766
|
6 866
|
7 490
|
9 169
|
8 993
|
8 952
|
9 029
|
8 885
|
13 191
|
10 750
|
11 886
|
12 819
|
12 297
|
|
| Long-Term Debt |
302
|
498
|
496
|
495
|
2 610
|
3 704
|
2 691
|
2 224
|
2 986
|
2 670
|
3 374
|
4 704
|
4 283
|
4 136
|
3 079
|
3 871
|
2 777
|
2 199
|
2 855
|
15 072
|
14 837
|
13 632
|
14 411
|
15 442
|
|
| Deferred Income Tax |
112
|
76
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
345
|
204
|
0
|
0
|
83
|
61
|
|
| Minority Interest |
4
|
4
|
5
|
5
|
26
|
230
|
239
|
242
|
245
|
247
|
253
|
258
|
272
|
273
|
298
|
311
|
350
|
368
|
383
|
290
|
124
|
140
|
162
|
102
|
|
| Other Liabilities |
768
|
812
|
899
|
948
|
384
|
511
|
708
|
789
|
627
|
846
|
1 587
|
1 664
|
1 801
|
1 986
|
1 957
|
1 857
|
1 438
|
1 314
|
1 347
|
973
|
1 582
|
1 565
|
1 053
|
1 067
|
|
| Total Liabilities |
4 144
N/A
|
4 489
+8%
|
4 651
+4%
|
4 681
+1%
|
6 801
+45%
|
9 319
+37%
|
9 141
-2%
|
9 680
+6%
|
10 272
+6%
|
10 917
+6%
|
13 235
+21%
|
13 393
+1%
|
13 222
-1%
|
13 884
+5%
|
14 503
+4%
|
15 032
+4%
|
13 517
-10%
|
12 910
-4%
|
13 815
+7%
|
29 730
+115%
|
27 293
-8%
|
27 223
0%
|
28 528
+5%
|
28 969
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
476
|
594
|
607
|
575
|
981
|
2 948
|
3 423
|
3 627
|
3 859
|
3 784
|
3 989
|
4 337
|
4 523
|
4 850
|
5 065
|
5 347
|
5 719
|
6 201
|
6 033
|
6 197
|
5 379
|
5 556
|
5 665
|
5 665
|
|
| Retained Earnings |
463
|
641
|
629
|
889
|
1 095
|
1 167
|
2 021
|
2 726
|
3 336
|
4 056
|
4 118
|
4 410
|
4 952
|
5 726
|
6 003
|
3 103
|
3 796
|
4 352
|
4 118
|
2 625
|
670
|
979
|
230
|
809
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
74
|
79
|
96
|
63
|
72
|
26
|
39
|
42
|
59
|
50
|
53
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
102
|
87
|
72
|
60
|
51
|
41
|
56
|
61
|
181
|
219
|
156
|
95
|
104
|
146
|
205
|
175
|
172
|
150
|
61
|
38
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
97
|
301
|
261
|
155
|
378
|
402
|
203
|
33
|
103
|
76
|
73
|
15
|
105
|
42
|
103
|
40
|
34
|
42
|
|
| Total Equity |
939
N/A
|
1 235
+32%
|
1 235
+0%
|
1 464
+19%
|
1 974
+35%
|
4 028
+104%
|
5 275
+31%
|
5 993
+14%
|
6 813
+14%
|
7 570
+11%
|
7 593
+0%
|
8 188
+8%
|
9 028
+10%
|
10 253
+14%
|
10 834
+6%
|
8 471
-22%
|
9 526
+12%
|
10 481
+10%
|
10 101
-4%
|
8 742
-13%
|
5 980
-32%
|
6 425
+7%
|
5 408
-16%
|
4 860
-10%
|
|
| Total Liabilities & Equity |
5 083
N/A
|
5 724
+13%
|
5 886
+3%
|
6 145
+4%
|
8 775
+43%
|
13 346
+52%
|
14 416
+8%
|
15 673
+9%
|
17 085
+9%
|
18 487
+8%
|
20 828
+13%
|
21 581
+4%
|
22 250
+3%
|
24 137
+8%
|
25 337
+5%
|
23 502
-7%
|
23 043
-2%
|
23 391
+2%
|
23 916
+2%
|
38 472
+61%
|
33 273
-14%
|
33 648
+1%
|
33 936
+1%
|
33 829
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 035
|
1 049
|
1 021
|
1 022
|
1 050
|
1 172
|
1 199
|
1 211
|
1 229
|
1 231
|
1 216
|
1 232
|
1 250
|
1 260
|
1 267
|
1 279
|
1 294
|
1 313
|
1 259
|
1 263
|
1 214
|
1 219
|
1 222
|
1 222
|
|