Pets at Home Group PLC
LSE:PETS
Balance Sheet
Balance Sheet Decomposition
Pets at Home Group PLC
Pets at Home Group PLC
Balance Sheet
Pets at Home Group PLC
| 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 |
43
|
67
|
32
|
91
|
133
|
40
|
56
|
60
|
61
|
79
|
101
|
166
|
178
|
57
|
40
|
|
| Cash Equivalents |
43
|
67
|
32
|
91
|
133
|
40
|
56
|
60
|
61
|
79
|
101
|
166
|
178
|
57
|
40
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
|
| Total Receivables |
8
|
6
|
14
|
22
|
34
|
42
|
52
|
59
|
57
|
54
|
49
|
61
|
49
|
52
|
54
|
|
| Accounts Receivables |
2
|
2
|
3
|
6
|
10
|
20
|
21
|
20
|
21
|
21
|
19
|
24
|
21
|
28
|
33
|
|
| Other Receivables |
5
|
4
|
11
|
16
|
24
|
23
|
32
|
39
|
35
|
33
|
30
|
38
|
28
|
23
|
21
|
|
| Inventory |
33
|
39
|
42
|
46
|
49
|
52
|
56
|
61
|
68
|
63
|
84
|
85
|
109
|
98
|
107
|
|
| Other Current Assets |
21
|
27
|
22
|
20
|
20
|
19
|
19
|
17
|
14
|
3
|
7
|
6
|
5
|
10
|
10
|
|
| Total Current Assets |
105
|
139
|
110
|
179
|
235
|
153
|
184
|
196
|
199
|
199
|
241
|
317
|
341
|
216
|
210
|
|
| PP&E Net |
72
|
82
|
85
|
94
|
103
|
115
|
129
|
130
|
124
|
542
|
468
|
449
|
507
|
477
|
446
|
|
| PP&E Gross |
72
|
82
|
85
|
94
|
103
|
115
|
129
|
130
|
124
|
542
|
468
|
449
|
507
|
477
|
446
|
|
| Accumulated Depreciation |
13
|
28
|
45
|
44
|
62
|
84
|
106
|
133
|
161
|
262
|
350
|
442
|
534
|
630
|
672
|
|
| Intangible Assets |
1
|
2
|
3
|
3
|
4
|
8
|
10
|
13
|
19
|
25
|
21
|
28
|
30
|
20
|
26
|
|
| Goodwill |
906
|
906
|
952
|
952
|
952
|
966
|
980
|
980
|
981
|
981
|
958
|
959
|
959
|
959
|
959
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
1
|
2
|
15
|
11
|
8
|
6
|
9
|
|
| Long-Term Investments |
1
|
2
|
4
|
7
|
8
|
9
|
13
|
15
|
18
|
19
|
1
|
1
|
3
|
5
|
6
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
15
|
|
| Other Assets |
906
|
906
|
952
|
952
|
952
|
966
|
980
|
980
|
981
|
981
|
958
|
959
|
959
|
959
|
959
|
|
| Total Assets |
1 086
N/A
|
1 131
+4%
|
1 153
+2%
|
1 235
+7%
|
1 301
+5%
|
1 252
-4%
|
1 320
+5%
|
1 339
+1%
|
1 342
+0%
|
1 769
+32%
|
1 705
-4%
|
1 768
+4%
|
1 849
+5%
|
1 684
-9%
|
1 657
-2%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
35
|
42
|
52
|
79
|
78
|
80
|
99
|
107
|
109
|
111
|
107
|
119
|
156
|
387
|
394
|
|
| Accrued Liabilities |
29
|
36
|
46
|
67
|
62
|
60
|
62
|
60
|
68
|
79
|
86
|
63
|
69
|
75
|
73
|
|
| Short-Term Debt |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
18
|
18
|
4
|
0
|
5
|
0
|
2
|
3
|
0
|
84
|
78
|
78
|
85
|
82
|
83
|
|
| Other Current Liabilities |
7
|
5
|
8
|
5
|
6
|
22
|
17
|
17
|
42
|
13
|
23
|
50
|
45
|
46
|
51
|
|
| Total Current Liabilities |
89
|
101
|
112
|
151
|
151
|
162
|
178
|
187
|
219
|
287
|
295
|
310
|
354
|
341
|
346
|
|
| Long-Term Debt |
455
|
455
|
436
|
320
|
316
|
201
|
209
|
195
|
179
|
544
|
430
|
402
|
457
|
344
|
297
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
5
|
5
|
5
|
4
|
4
|
0
|
0
|
0
|
0
|
5
|
18
|
|
| Minority Interest |
4
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
22
|
26
|
30
|
33
|
33
|
41
|
44
|
47
|
38
|
7
|
4
|
7
|
13
|
5
|
4
|
|
| Total Liabilities |
569
N/A
|
593
+4%
|
578
-2%
|
504
-13%
|
504
+0%
|
408
-19%
|
438
+7%
|
433
-1%
|
439
+1%
|
838
+91%
|
729
-13%
|
718
-1%
|
824
+15%
|
695
-16%
|
664
-5%
|
|
| Equity | ||||||||||||||||
| Common Stock |
0
|
0
|
2
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Retained Earnings |
11
|
33
|
330
|
354
|
791
|
839
|
877
|
902
|
897
|
929
|
973
|
1 041
|
1 022
|
984
|
990
|
|
| Additional Paid In Capital |
507
|
507
|
904
|
1 081
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
3
|
2
|
3
|
2
|
1
|
1
|
|
| Total Equity |
517
N/A
|
539
+4%
|
575
+7%
|
731
+27%
|
797
+9%
|
843
+6%
|
883
+5%
|
906
+3%
|
903
0%
|
931
+3%
|
977
+5%
|
1 050
+7%
|
1 025
-2%
|
989
-4%
|
993
+0%
|
|
| Total Liabilities & Equity |
1 086
N/A
|
1 131
+4%
|
1 153
+2%
|
1 235
+7%
|
1 301
+5%
|
1 252
-4%
|
1 320
+5%
|
1 339
+1%
|
1 342
+0%
|
1 769
+32%
|
1 705
-4%
|
1 768
+4%
|
1 849
+5%
|
1 684
-9%
|
1 657
-2%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
500
|
483
|
468
|
459
|
|