Exemplar REITail Ltd
JSE:EXP
Balance Sheet
Balance Sheet Decomposition
Exemplar REITail Ltd
Exemplar REITail Ltd
Balance Sheet
Exemplar REITail Ltd
| Feb-2015 | Feb-2016 | Feb-2017 | Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
72
|
61
|
37
|
63
|
48
|
41
|
290
|
118
|
43
|
84
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
43
|
84
|
|
| Cash Equivalents |
72
|
61
|
37
|
63
|
48
|
41
|
290
|
59
|
0
|
0
|
|
| Short-Term Investments |
0
|
43
|
49
|
0
|
0
|
0
|
0
|
43
|
0
|
0
|
|
| Total Receivables |
15
|
6
|
7
|
62
|
240
|
78
|
78
|
80
|
79
|
93
|
|
| Accounts Receivables |
3
|
4
|
5
|
18
|
19
|
28
|
19
|
42
|
36
|
42
|
|
| Other Receivables |
13
|
2
|
2
|
44
|
221
|
50
|
58
|
38
|
43
|
51
|
|
| Other Current Assets |
6
|
7
|
8
|
30
|
28
|
30
|
27
|
26
|
29
|
27
|
|
| Total Current Assets |
93
|
117
|
101
|
155
|
315
|
149
|
394
|
208
|
150
|
203
|
|
| PP&E Net |
52
|
59
|
70
|
169
|
153
|
162
|
172
|
210
|
277
|
319
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
33
|
|
| Long-Term Investments |
2 103
|
2 273
|
2 529
|
5 271
|
5 664
|
6 411
|
6 922
|
8 046
|
8 508
|
9 953
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
17
|
31
|
0
|
0
|
8
|
|
| Total Assets |
2 247
N/A
|
2 450
+9%
|
2 700
+10%
|
5 595
+107%
|
6 132
+10%
|
6 739
+10%
|
7 519
+12%
|
8 464
+13%
|
8 960
+6%
|
10 516
+17%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2
|
6
|
4
|
45
|
104
|
139
|
34
|
47
|
28
|
30
|
|
| Accrued Liabilities |
8
|
26
|
15
|
69
|
13
|
9
|
105
|
118
|
122
|
122
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
83
|
3
|
3
|
3
|
3
|
439
|
289
|
213
|
|
| Other Current Liabilities |
396
|
105
|
34
|
46
|
55
|
907
|
71
|
75
|
81
|
94
|
|
| Total Current Liabilities |
406
|
137
|
136
|
162
|
175
|
1 057
|
213
|
795
|
521
|
459
|
|
| Long-Term Debt |
417
|
727
|
648
|
1 726
|
2 087
|
1 737
|
2 691
|
2 592
|
3 034
|
3 927
|
|
| Deferred Income Tax |
183
|
215
|
247
|
95
|
86
|
103
|
114
|
166
|
206
|
247
|
|
| Minority Interest |
50
|
55
|
62
|
146
|
158
|
206
|
264
|
224
|
249
|
296
|
|
| Other Liabilities |
0
|
0
|
0
|
4
|
26
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1 056
N/A
|
1 134
+7%
|
1 093
-4%
|
2 132
+95%
|
2 531
+19%
|
3 104
+23%
|
3 282
+6%
|
3 777
+15%
|
4 010
+6%
|
4 928
+23%
|
|
| Equity | |||||||||||
| Common Stock |
235
|
235
|
235
|
3 185
|
3 236
|
3 311
|
3 311
|
3 311
|
3 311
|
3 311
|
|
| Retained Earnings |
956
|
1 080
|
1 371
|
278
|
365
|
324
|
926
|
1 376
|
1 639
|
2 277
|
|
| Total Equity |
1 192
N/A
|
1 315
+10%
|
1 607
+22%
|
3 463
+116%
|
3 601
+4%
|
3 634
+1%
|
4 237
+17%
|
4 686
+11%
|
4 950
+6%
|
5 587
+13%
|
|
| Total Liabilities & Equity |
2 247
N/A
|
2 450
+9%
|
2 700
+10%
|
5 595
+107%
|
6 132
+10%
|
6 739
+10%
|
7 519
+12%
|
8 464
+13%
|
8 960
+6%
|
10 516
+17%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
306
|
306
|
306
|
306
|
325
|
332
|
332
|
332
|
332
|
332
|
|