Flowers Foods Inc
F:FWF
Balance Sheet
Balance Sheet Decomposition
Flowers Foods Inc
Flowers Foods Inc
Balance Sheet
Flowers Foods Inc
| Dec-2001 | Dec-2002 | Jan-2004 | Jan-2005 | Dec-2005 | Dec-2006 | Dec-2007 | Jan-2009 | Jan-2010 | Jan-2011 | Dec-2011 | Dec-2012 | Dec-2013 | Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
12
|
70
|
42
|
48
|
11
|
14
|
20
|
20
|
19
|
7
|
8
|
13
|
9
|
8
|
14
|
6
|
5
|
25
|
11
|
308
|
186
|
165
|
23
|
5
|
|
| Cash Equivalents |
12
|
70
|
42
|
48
|
11
|
14
|
20
|
20
|
19
|
7
|
8
|
13
|
9
|
8
|
14
|
6
|
5
|
25
|
11
|
308
|
186
|
165
|
23
|
5
|
|
| Total Receivables |
104
|
104
|
99
|
118
|
121
|
132
|
138
|
178
|
182
|
174
|
196
|
262
|
254
|
245
|
270
|
273
|
290
|
291
|
300
|
302
|
318
|
349
|
346
|
348
|
|
| Accounts Receivables |
104
|
104
|
99
|
118
|
121
|
132
|
138
|
178
|
179
|
166
|
186
|
256
|
254
|
236
|
270
|
272
|
280
|
288
|
286
|
300
|
305
|
349
|
328
|
335
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
8
|
10
|
5
|
0
|
9
|
0
|
1
|
10
|
4
|
14
|
2
|
13
|
0
|
17
|
13
|
|
| Inventory |
110
|
50
|
51
|
58
|
66
|
69
|
76
|
87
|
96
|
98
|
114
|
136
|
149
|
147
|
169
|
170
|
172
|
188
|
195
|
193
|
203
|
242
|
271
|
263
|
|
| Other Current Assets |
26
|
272
|
61
|
47
|
40
|
27
|
36
|
68
|
41
|
35
|
62
|
53
|
76
|
61
|
48
|
27
|
40
|
39
|
49
|
35
|
39
|
48
|
49
|
41
|
|
| Total Current Assets |
253
|
495
|
253
|
270
|
238
|
242
|
269
|
352
|
339
|
314
|
379
|
465
|
487
|
461
|
500
|
477
|
507
|
544
|
554
|
838
|
746
|
805
|
688
|
656
|
|
| PP&E Net |
610
|
436
|
432
|
439
|
452
|
464
|
487
|
587
|
603
|
605
|
686
|
726
|
867
|
808
|
805
|
781
|
732
|
744
|
1 117
|
1 034
|
1 091
|
1 125
|
1 240
|
1 283
|
|
| PP&E Gross |
610
|
436
|
432
|
439
|
452
|
464
|
487
|
587
|
603
|
605
|
686
|
726
|
867
|
808
|
805
|
781
|
732
|
744
|
1 117
|
1 034
|
1 091
|
1 125
|
1 240
|
1 283
|
|
| Accumulated Depreciation |
423
|
363
|
413
|
454
|
469
|
513
|
557
|
602
|
653
|
680
|
736
|
811
|
901
|
985
|
1 076
|
1 111
|
1 175
|
1 238
|
1 285
|
1 334
|
1 394
|
1 447
|
1 538
|
1 611
|
|
| Intangible Assets |
46
|
7
|
14
|
19
|
14
|
24
|
22
|
106
|
103
|
97
|
141
|
388
|
657
|
645
|
876
|
836
|
742
|
795
|
750
|
715
|
695
|
664
|
658
|
626
|
|
| Goodwill |
80
|
54
|
57
|
59
|
59
|
76
|
76
|
200
|
202
|
200
|
220
|
270
|
282
|
283
|
465
|
466
|
465
|
545
|
545
|
545
|
545
|
545
|
678
|
680
|
|
| Note Receivable |
73
|
72
|
73
|
74
|
70
|
74
|
89
|
95
|
95
|
93
|
102
|
103
|
143
|
162
|
154
|
158
|
190
|
204
|
199
|
176
|
154
|
137
|
124
|
108
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
3
|
4
|
3
|
3
|
12
|
8
|
4
|
|
| Other Long-Term Assets |
38
|
39
|
17
|
15
|
19
|
26
|
45
|
13
|
11
|
17
|
27
|
45
|
68
|
51
|
44
|
41
|
20
|
10
|
9
|
12
|
18
|
26
|
32
|
43
|
|
| Other Assets |
80
|
54
|
57
|
59
|
59
|
76
|
76
|
200
|
202
|
200
|
220
|
270
|
282
|
283
|
465
|
466
|
465
|
545
|
545
|
545
|
545
|
545
|
678
|
680
|
|
| Total Assets |
1 100
N/A
|
1 103
+0%
|
847
-23%
|
876
+3%
|
851
-3%
|
907
+7%
|
988
+9%
|
1 353
+37%
|
1 351
0%
|
1 326
-2%
|
1 554
+17%
|
1 996
+28%
|
2 504
+25%
|
2 409
-4%
|
2 844
+18%
|
2 761
-3%
|
2 660
-4%
|
2 846
+7%
|
3 178
+12%
|
3 323
+5%
|
3 253
-2%
|
3 313
+2%
|
3 427
+3%
|
3 400
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
84
|
83
|
81
|
74
|
84
|
91
|
98
|
117
|
93
|
102
|
115
|
154
|
152
|
143
|
172
|
173
|
181
|
242
|
233
|
226
|
269
|
343
|
319
|
261
|
|
| Accrued Liabilities |
82
|
100
|
72
|
112
|
86
|
87
|
108
|
101
|
92
|
107
|
102
|
108
|
134
|
110
|
142
|
127
|
163
|
110
|
222
|
231
|
205
|
184
|
309
|
262
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
16
|
0
|
20
|
6
|
11
|
14
|
17
|
17
|
18
|
18
|
14
|
|
| Current Portion of Long-Term Debt |
16
|
27
|
5
|
5
|
5
|
7
|
7
|
23
|
26
|
28
|
43
|
72
|
31
|
35
|
75
|
12
|
12
|
11
|
12
|
2
|
2
|
2
|
0
|
0
|
|
| Other Current Liabilities |
5
|
7
|
5
|
0
|
0
|
0
|
0
|
25
|
11
|
6
|
8
|
4
|
11
|
13
|
15
|
9
|
31
|
27
|
47
|
28
|
28
|
17
|
13
|
11
|
|
| Total Current Liabilities |
186
|
217
|
163
|
191
|
174
|
185
|
214
|
265
|
222
|
243
|
268
|
355
|
328
|
316
|
404
|
341
|
394
|
400
|
528
|
504
|
520
|
564
|
659
|
549
|
|
| Long-Term Debt |
242
|
223
|
10
|
23
|
74
|
79
|
23
|
264
|
226
|
99
|
283
|
535
|
893
|
729
|
930
|
947
|
820
|
991
|
882
|
964
|
893
|
892
|
1 048
|
1 022
|
|
| Deferred Income Tax |
0
|
0
|
21
|
42
|
43
|
47
|
51
|
56
|
64
|
67
|
35
|
39
|
112
|
94
|
147
|
146
|
83
|
103
|
121
|
143
|
134
|
135
|
91
|
124
|
|
| Minority Interest |
0
|
0
|
0
|
3
|
5
|
6
|
8
|
9
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
50
|
69
|
76
|
47
|
43
|
26
|
36
|
125
|
112
|
121
|
208
|
208
|
95
|
147
|
121
|
118
|
112
|
94
|
383
|
339
|
296
|
278
|
277
|
296
|
|
| Total Liabilities |
478
N/A
|
510
+7%
|
270
-47%
|
306
+13%
|
339
+11%
|
344
+1%
|
331
-4%
|
719
+117%
|
636
-12%
|
530
-17%
|
795
+50%
|
1 137
+43%
|
1 428
+26%
|
1 286
-10%
|
1 601
+25%
|
1 551
-3%
|
1 409
-9%
|
1 587
+13%
|
1 914
+21%
|
1 950
+2%
|
1 842
-6%
|
1 870
+2%
|
2 075
+11%
|
1 990
-4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
150
|
131
|
131
|
161
|
199
|
251
|
303
|
369
|
438
|
504
|
548
|
598
|
736
|
809
|
878
|
911
|
920
|
945
|
947
|
932
|
962
|
1 004
|
932
|
978
|
|
| Additional Paid In Capital |
476
|
483
|
487
|
485
|
475
|
482
|
485
|
524
|
531
|
540
|
544
|
572
|
593
|
614
|
637
|
645
|
651
|
654
|
649
|
660
|
678
|
690
|
700
|
712
|
|
| Treasury Stock |
0
|
0
|
22
|
52
|
149
|
162
|
155
|
158
|
189
|
215
|
221
|
197
|
191
|
202
|
175
|
262
|
236
|
232
|
226
|
225
|
232
|
253
|
281
|
286
|
|
| Other Equity |
5
|
22
|
18
|
24
|
13
|
8
|
22
|
102
|
65
|
34
|
112
|
115
|
63
|
98
|
97
|
83
|
85
|
109
|
106
|
6
|
3
|
1
|
1
|
7
|
|
| Total Equity |
622
N/A
|
593
-5%
|
578
-3%
|
570
-1%
|
512
-10%
|
563
+10%
|
656
+17%
|
635
-3%
|
716
+13%
|
796
+11%
|
759
-5%
|
859
+13%
|
1 076
+25%
|
1 123
+4%
|
1 243
+11%
|
1 210
-3%
|
1 251
+3%
|
1 258
+1%
|
1 263
+0%
|
1 373
+9%
|
1 411
+3%
|
1 443
+2%
|
1 352
-6%
|
1 410
+4%
|
|
| Total Liabilities & Equity |
1 100
N/A
|
1 103
+0%
|
847
-23%
|
876
+3%
|
851
-3%
|
907
+7%
|
988
+9%
|
1 353
+37%
|
1 351
0%
|
1 326
-2%
|
1 554
+17%
|
1 996
+28%
|
2 504
+25%
|
2 409
-4%
|
2 844
+18%
|
2 761
-3%
|
2 660
-4%
|
2 846
+7%
|
3 178
+12%
|
3 323
+5%
|
3 253
-2%
|
3 313
+2%
|
3 427
+3%
|
3 400
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
226
|
228
|
224
|
218
|
204
|
204
|
207
|
209
|
206
|
136
|
204
|
207
|
209
|
209
|
212
|
208
|
211
|
211
|
212
|
212
|
211
|
211
|
210
|
211
|
|