HNI Corp
NYSE:HNI
Balance Sheet
Balance Sheet Decomposition
HNI Corp
Current Assets | 527.2m |
Cash & Short-Term Investments | 32.5m |
Receivables | 232.3m |
Other Current Assets | 262.4m |
Non-Current Assets | 1.4B |
PP&E | 677.7m |
Intangibles | 645.9m |
Other Non-Current Assets | 61.8m |
Current Liabilities | 407.7m |
Accounts Payable | 331.3m |
Accrued Liabilities | 24.9m |
Other Current Liabilities | 51.5m |
Non-Current Liabilities | 733.4m |
Long-Term Debt | 467.5m |
Other Non-Current Liabilities | 265.9m |
Balance Sheet
HNI Corp
Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
34
|
29
|
36
|
23
|
77
|
52
|
116
|
52
|
17
|
29
|
|
Cash Equivalents |
34
|
29
|
36
|
23
|
77
|
52
|
116
|
52
|
17
|
29
|
|
Short-Term Investments |
3
|
4
|
2
|
2
|
1
|
1
|
2
|
1
|
2
|
6
|
|
Total Receivables |
240
|
243
|
229
|
259
|
256
|
275
|
203
|
239
|
218
|
247
|
|
Accounts Receivables |
240
|
243
|
229
|
259
|
256
|
275
|
203
|
239
|
218
|
247
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
122
|
125
|
118
|
156
|
157
|
164
|
138
|
182
|
180
|
197
|
|
Other Current Assets |
57
|
37
|
47
|
49
|
41
|
37
|
37
|
50
|
52
|
58
|
|
Total Current Assets |
456
|
438
|
433
|
489
|
532
|
529
|
496
|
524
|
469
|
536
|
|
PP&E Net |
311
|
341
|
356
|
390
|
385
|
457
|
442
|
460
|
452
|
683
|
|
PP&E Gross |
311
|
341
|
356
|
390
|
385
|
457
|
442
|
460
|
452
|
683
|
|
Accumulated Depreciation |
535
|
533
|
534
|
541
|
528
|
546
|
554
|
582
|
590
|
639
|
|
Intangible Assets |
141
|
153
|
183
|
211
|
193
|
175
|
167
|
174
|
134
|
211
|
|
Goodwill |
279
|
278
|
291
|
280
|
271
|
271
|
292
|
297
|
306
|
441
|
|
Note Receivable |
0
|
0
|
0
|
0
|
2
|
3
|
3
|
18
|
30
|
3
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
12
|
19
|
|
Other Long-Term Assets |
52
|
54
|
67
|
22
|
20
|
19
|
19
|
11
|
11
|
36
|
|
Other Assets |
279
|
278
|
291
|
280
|
271
|
271
|
292
|
297
|
306
|
441
|
|
Total Assets |
1 239
N/A
|
1 264
+2%
|
1 330
+5%
|
1 392
+5%
|
1 402
+1%
|
1 453
+4%
|
1 418
-2%
|
1 498
+6%
|
1 415
-6%
|
1 929
+36%
|
|
Liabilities | |||||||||||
Accounts Payable |
224
|
198
|
202
|
236
|
221
|
228
|
191
|
175
|
138
|
158
|
|
Accrued Liabilities |
228
|
227
|
223
|
184
|
134
|
165
|
196
|
213
|
184
|
205
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
4
|
12
|
38
|
40
|
5
|
3
|
5
|
10
|
7
|
19
|
|
Other Current Liabilities |
1
|
0
|
0
|
31
|
73
|
83
|
48
|
109
|
66
|
82
|
|
Total Current Liabilities |
457
|
436
|
464
|
490
|
434
|
479
|
439
|
506
|
395
|
464
|
|
Long-Term Debt |
198
|
185
|
180
|
240
|
249
|
176
|
179
|
182
|
197
|
436
|
|
Deferred Income Tax |
89
|
89
|
111
|
77
|
82
|
87
|
75
|
75
|
61
|
85
|
|
Minority Interest |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
80
|
77
|
75
|
70
|
73
|
126
|
135
|
145
|
145
|
182
|
|
Total Liabilities |
825
N/A
|
787
-5%
|
830
+5%
|
878
+6%
|
839
-4%
|
869
+4%
|
828
-5%
|
908
+10%
|
798
-12%
|
1 167
+46%
|
|
Equity | |||||||||||
Common Stock |
44
|
44
|
44
|
43
|
44
|
43
|
43
|
43
|
41
|
47
|
|
Retained Earnings |
375
|
434
|
462
|
467
|
505
|
530
|
518
|
515
|
534
|
524
|
|
Additional Paid In Capital |
1
|
4
|
0
|
7
|
18
|
20
|
39
|
39
|
49
|
202
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Other Equity |
5
|
5
|
5
|
4
|
3
|
8
|
10
|
7
|
7
|
10
|
|
Total Equity |
415
N/A
|
477
+15%
|
501
+5%
|
514
+3%
|
563
+9%
|
584
+4%
|
590
+1%
|
590
0%
|
617
+5%
|
762
+24%
|
|
Total Liabilities & Equity |
1 239
N/A
|
1 264
+2%
|
1 330
+5%
|
1 392
+5%
|
1 402
+1%
|
1 453
+4%
|
1 418
-2%
|
1 498
+6%
|
1 415
-6%
|
1 929
+36%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
44
|
44
|
44
|
43
|
44
|
43
|
43
|
43
|
41
|
47
|