Taylor Wimpey PLC
LSE:TW
Balance Sheet
Balance Sheet Decomposition
Taylor Wimpey PLC
Taylor Wimpey PLC
Balance Sheet
Taylor Wimpey PLC
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
117
|
181
|
147
|
118
|
197
|
237
|
130
|
752
|
132
|
184
|
148
|
190
|
105
|
213
|
323
|
450
|
601
|
734
|
630
|
823
|
921
|
952
|
765
|
647
|
|
| Cash Equivalents |
117
|
181
|
147
|
118
|
197
|
237
|
130
|
752
|
132
|
184
|
148
|
190
|
105
|
213
|
323
|
450
|
601
|
734
|
630
|
823
|
921
|
952
|
765
|
647
|
|
| Short-Term Investments |
4
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
172
|
191
|
266
|
255
|
301
|
315
|
408
|
272
|
192
|
176
|
83
|
106
|
126
|
110
|
116
|
92
|
123
|
135
|
161
|
189
|
169
|
191
|
124
|
135
|
|
| Accounts Receivables |
24
|
58
|
90
|
84
|
114
|
154
|
266
|
127
|
77
|
94
|
45
|
57
|
80
|
45
|
81
|
65
|
77
|
105
|
121
|
128
|
106
|
137
|
83
|
80
|
|
| Other Receivables |
148
|
133
|
176
|
172
|
188
|
160
|
142
|
144
|
114
|
82
|
39
|
49
|
46
|
65
|
35
|
26
|
46
|
30
|
40
|
62
|
64
|
54
|
42
|
55
|
|
| Inventory |
1 441
|
1 707
|
2 597
|
2 619
|
2 700
|
2 947
|
6 018
|
4 891
|
3 603
|
3 436
|
2 687
|
2 789
|
2 929
|
3 490
|
3 891
|
3 984
|
4 076
|
4 188
|
4 196
|
4 535
|
4 946
|
5 170
|
5 170
|
5 377
|
|
| Other Current Assets |
17
|
21
|
39
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
1 752
|
2 113
|
3 048
|
3 019
|
3 198
|
3 498
|
6 556
|
5 915
|
3 927
|
3 796
|
2 918
|
3 085
|
3 161
|
3 813
|
4 330
|
4 526
|
4 799
|
5 058
|
4 987
|
5 547
|
6 036
|
6 313
|
6 059
|
6 159
|
|
| PP&E Net |
332
|
205
|
191
|
24
|
24
|
26
|
39
|
16
|
8
|
8
|
5
|
7
|
8
|
17
|
20
|
21
|
23
|
49
|
53
|
52
|
48
|
44
|
60
|
58
|
|
| PP&E Gross |
332
|
205
|
191
|
24
|
24
|
26
|
39
|
16
|
8
|
8
|
5
|
7
|
8
|
17
|
20
|
21
|
23
|
49
|
53
|
52
|
48
|
44
|
60
|
58
|
|
| Accumulated Depreciation |
69
|
45
|
48
|
39
|
42
|
48
|
50
|
47
|
19
|
19
|
11
|
12
|
9
|
9
|
10
|
11
|
13
|
15
|
16
|
21
|
25
|
29
|
29
|
31
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
121
|
0
|
0
|
1
|
5
|
5
|
4
|
3
|
3
|
4
|
4
|
3
|
7
|
8
|
7
|
4
|
3
|
2
|
|
| Goodwill |
247
|
241
|
348
|
343
|
364
|
363
|
700
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
56
|
76
|
48
|
65
|
97
|
70
|
102
|
111
|
111
|
95
|
87
|
60
|
56
|
44
|
26
|
28
|
12
|
28
|
15
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
92
|
56
|
60
|
68
|
52
|
50
|
32
|
32
|
35
|
39
|
27
|
50
|
51
|
48
|
55
|
82
|
95
|
84
|
81
|
38
|
|
| Other Long-Term Assets |
0
|
3
|
3
|
3
|
119
|
95
|
118
|
7
|
120
|
372
|
343
|
320
|
247
|
158
|
56
|
57
|
29
|
41
|
30
|
34
|
26
|
26
|
23
|
21
|
|
| Other Assets |
247
|
241
|
348
|
343
|
364
|
363
|
700
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 331
N/A
|
2 562
+10%
|
3 590
+40%
|
3 390
-6%
|
3 798
+12%
|
4 094
+8%
|
7 669
+87%
|
6 052
-21%
|
4 174
-31%
|
4 325
+4%
|
3 373
-22%
|
3 550
+5%
|
3 565
+0%
|
4 140
+16%
|
4 531
+9%
|
4 745
+5%
|
4 966
+5%
|
5 254
+6%
|
5 176
-1%
|
5 749
+11%
|
6 240
+9%
|
6 483
+4%
|
6 254
-4%
|
6 291
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
214
|
270
|
474
|
392
|
436
|
526
|
924
|
563
|
251
|
375
|
322
|
401
|
413
|
506
|
598
|
481
|
785
|
855
|
798
|
709
|
690
|
376
|
1 293
|
1 407
|
|
| Accrued Liabilities |
6
|
6
|
11
|
6
|
0
|
0
|
0
|
0
|
0
|
134
|
136
|
142
|
141
|
148
|
151
|
177
|
129
|
107
|
97
|
115
|
122
|
240
|
275
|
255
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
219
|
16
|
150
|
57
|
16
|
15
|
14
|
125
|
13
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
20
|
7
|
96
|
9
|
10
|
|
| Other Current Liabilities |
318
|
341
|
367
|
446
|
448
|
474
|
819
|
860
|
799
|
604
|
386
|
323
|
276
|
305
|
375
|
419
|
256
|
230
|
220
|
167
|
216
|
628
|
545
|
670
|
|
| Total Current Liabilities |
756
|
632
|
1 001
|
902
|
899
|
1 015
|
1 757
|
1 548
|
1 063
|
1 128
|
845
|
866
|
830
|
958
|
1 125
|
1 078
|
1 170
|
1 200
|
1 123
|
1 011
|
1 035
|
1 341
|
1 128
|
1 258
|
|
| Long-Term Debt |
199
|
425
|
740
|
619
|
639
|
613
|
1 532
|
2 157
|
870
|
823
|
265
|
249
|
100
|
100
|
100
|
86
|
89
|
109
|
105
|
112
|
104
|
20
|
118
|
111
|
|
| Deferred Income Tax |
2
|
2
|
4
|
7
|
1
|
1
|
30
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
1
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
38
|
98
|
150
|
224
|
330
|
360
|
646
|
673
|
739
|
551
|
428
|
446
|
384
|
546
|
583
|
682
|
570
|
718
|
640
|
609
|
786
|
621
|
484
|
518
|
|
| Total Liabilities |
996
N/A
|
1 156
+16%
|
1 896
+64%
|
1 752
-8%
|
1 869
+7%
|
1 990
+6%
|
3 966
+99%
|
4 382
+10%
|
2 676
-39%
|
2 504
-6%
|
1 539
-39%
|
1 562
+1%
|
1 314
-16%
|
1 606
+22%
|
1 809
+13%
|
1 846
+2%
|
1 829
-1%
|
2 027
+11%
|
1 868
-8%
|
1 732
-7%
|
1 926
+11%
|
1 981
+3%
|
1 730
-13%
|
1 886
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
138
|
138
|
156
|
147
|
148
|
149
|
290
|
290
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
288
|
289
|
289
|
289
|
292
|
292
|
291
|
291
|
291
|
|
| Retained Earnings |
473
|
613
|
768
|
801
|
1 048
|
1 259
|
2 933
|
880
|
433
|
721
|
795
|
952
|
1 221
|
1 488
|
1 669
|
1 861
|
2 107
|
2 190
|
2 267
|
2 955
|
3 253
|
3 467
|
3 476
|
3 361
|
|
| Additional Paid In Capital |
591
|
591
|
746
|
748
|
756
|
759
|
758
|
754
|
754
|
754
|
754
|
759
|
760
|
763
|
763
|
763
|
763
|
763
|
763
|
773
|
778
|
778
|
778
|
778
|
|
| Unrealized Security Profit/Loss |
134
|
63
|
38
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
15
|
58
|
54
|
45
|
282
|
276
|
5
|
1
|
8
|
16
|
19
|
11
|
3
|
12
|
21
|
23
|
18
|
12
|
15
|
43
|
30
|
28
|
|
| Other Equity |
0
|
0
|
0
|
0
|
30
|
19
|
4
|
23
|
29
|
60
|
5
|
6
|
0
|
0
|
6
|
0
|
0
|
9
|
7
|
8
|
6
|
9
|
8
|
3
|
|
| Total Equity |
1 335
N/A
|
1 406
+5%
|
1 694
+20%
|
1 638
-3%
|
1 928
+18%
|
2 104
+9%
|
3 703
+76%
|
1 671
-55%
|
1 499
-10%
|
1 822
+22%
|
1 834
+1%
|
1 988
+8%
|
2 251
+13%
|
2 534
+13%
|
2 723
+7%
|
2 900
+7%
|
3 137
+8%
|
3 227
+3%
|
3 308
+3%
|
4 017
+21%
|
4 314
+7%
|
4 502
+4%
|
4 523
+0%
|
4 405
-3%
|
|
| Total Liabilities & Equity |
2 331
N/A
|
2 562
+10%
|
3 590
+40%
|
3 390
-6%
|
3 798
+12%
|
4 094
+8%
|
7 669
+87%
|
6 052
-21%
|
4 174
-31%
|
4 325
+4%
|
3 373
-22%
|
3 550
+5%
|
3 565
+0%
|
4 140
+16%
|
4 531
+9%
|
4 745
+5%
|
4 966
+5%
|
5 254
+6%
|
5 176
-1%
|
5 749
+11%
|
6 240
+9%
|
6 483
+4%
|
6 254
-4%
|
6 291
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
727
|
728
|
770
|
773
|
780
|
783
|
1 526
|
1 526
|
3 197
|
3 197
|
3 201
|
3 228
|
3 237
|
3 253
|
3 259
|
3 270
|
3 275
|
3 278
|
3 283
|
3 645
|
3 649
|
3 532
|
3 537
|
3 540
|
|
| Preferred Shares Outstanding |
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|