SiteOne Landscape Supply Inc
F:0S0
Balance Sheet
Balance Sheet Decomposition
SiteOne Landscape Supply Inc
SiteOne Landscape Supply Inc
Balance Sheet
SiteOne Landscape Supply Inc
| Dec-2013 | Dec-2014 | Jan-2016 | Jan-2017 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Jan-2023 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
19
|
11
|
20
|
16
|
17
|
17
|
19
|
55
|
54
|
29
|
83
|
107
|
191
|
|
| Cash Equivalents |
19
|
11
|
20
|
16
|
17
|
17
|
19
|
55
|
54
|
29
|
83
|
107
|
191
|
|
| Total Receivables |
108
|
121
|
144
|
171
|
223
|
295
|
290
|
300
|
397
|
466
|
491
|
559
|
569
|
|
| Accounts Receivables |
108
|
109
|
137
|
169
|
220
|
285
|
283
|
293
|
394
|
456
|
491
|
547
|
547
|
|
| Other Receivables |
0
|
12
|
7
|
2
|
3
|
10
|
7
|
7
|
3
|
11
|
0
|
12
|
22
|
|
| Inventory |
228
|
242
|
266
|
290
|
338
|
412
|
427
|
459
|
637
|
768
|
771
|
827
|
877
|
|
| Other Current Assets |
27
|
22
|
12
|
14
|
24
|
41
|
29
|
38
|
41
|
56
|
61
|
56
|
63
|
|
| Total Current Assets |
383
|
396
|
442
|
490
|
602
|
765
|
766
|
852
|
1 129
|
1 319
|
1 405
|
1 550
|
1 699
|
|
| PP&E Net |
56
|
54
|
66
|
70
|
76
|
88
|
339
|
390
|
452
|
511
|
647
|
720
|
735
|
|
| PP&E Gross |
56
|
54
|
66
|
70
|
76
|
88
|
339
|
390
|
452
|
511
|
647
|
720
|
0
|
|
| Accumulated Depreciation |
0
|
10
|
23
|
36
|
51
|
68
|
97
|
113
|
144
|
186
|
236
|
291
|
0
|
|
| Intangible Assets |
90
|
87
|
104
|
103
|
113
|
156
|
151
|
196
|
214
|
276
|
281
|
261
|
220
|
|
| Goodwill |
9
|
11
|
48
|
71
|
107
|
148
|
181
|
251
|
311
|
412
|
486
|
518
|
530
|
|
| Other Long-Term Assets |
7
|
8
|
8
|
9
|
14
|
11
|
6
|
7
|
11
|
16
|
10
|
23
|
35
|
|
| Other Assets |
9
|
11
|
48
|
71
|
107
|
148
|
181
|
251
|
311
|
412
|
486
|
518
|
530
|
|
| Total Assets |
544
N/A
|
556
+2%
|
669
+20%
|
743
+11%
|
911
+23%
|
1 169
+28%
|
1 443
+24%
|
1 696
+17%
|
2 116
+25%
|
2 534
+20%
|
2 829
+12%
|
3 071
+9%
|
3 220
+5%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
68
|
81
|
86
|
108
|
124
|
185
|
162
|
173
|
255
|
280
|
271
|
316
|
311
|
|
| Accrued Liabilities |
26
|
28
|
54
|
70
|
73
|
88
|
129
|
178
|
235
|
251
|
260
|
275
|
339
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
4
|
5
|
7
|
8
|
10
|
11
|
12
|
15
|
19
|
27
|
34
|
37
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
6
|
9
|
11
|
20
|
16
|
0
|
|
| Total Current Liabilities |
96
|
113
|
145
|
186
|
206
|
282
|
311
|
369
|
513
|
560
|
578
|
641
|
687
|
|
| Long-Term Debt |
161
|
128
|
184
|
379
|
467
|
563
|
537
|
293
|
286
|
391
|
437
|
485
|
483
|
|
| Deferred Income Tax |
36
|
34
|
26
|
20
|
8
|
7
|
3
|
5
|
5
|
8
|
2
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
24
|
|
| Other Liabilities |
9
|
9
|
9
|
9
|
17
|
14
|
200
|
234
|
255
|
273
|
325
|
353
|
367
|
|
| Total Liabilities |
302
N/A
|
284
-6%
|
364
+28%
|
594
+63%
|
698
+18%
|
867
+24%
|
1 050
+21%
|
901
-14%
|
1 058
+18%
|
1 231
+16%
|
1 343
+9%
|
1 498
+12%
|
1 560
+4%
|
|
| Equity | ||||||||||||||
| Common Stock |
174
|
193
|
217
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
10
|
10
|
24
|
70
|
15
|
60
|
138
|
259
|
498
|
743
|
916
|
1 040
|
1 192
|
|
| Additional Paid In Capital |
78
|
90
|
113
|
219
|
228
|
242
|
262
|
542
|
562
|
577
|
602
|
627
|
658
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
37
|
88
|
186
|
|
| Other Equity |
0
|
0
|
1
|
1
|
0
|
1
|
7
|
6
|
2
|
8
|
4
|
6
|
5
|
|
| Total Equity |
243
N/A
|
271
+12%
|
305
+12%
|
149
-51%
|
213
+43%
|
302
+42%
|
393
+30%
|
795
+102%
|
1 058
+33%
|
1 303
+23%
|
1 486
+14%
|
1 573
+6%
|
1 659
+6%
|
|
| Total Liabilities & Equity |
544
N/A
|
556
+2%
|
669
+20%
|
743
+11%
|
911
+23%
|
1 169
+28%
|
1 443
+24%
|
1 696
+17%
|
2 116
+25%
|
2 534
+20%
|
2 829
+12%
|
3 071
+9%
|
3 220
+5%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
40
|
40
|
40
|
40
|
40
|
41
|
42
|
44
|
45
|
45
|
45
|
45
|
44
|
|