Quality Houses PCL
SET:QH
Balance Sheet
Balance Sheet Decomposition
Quality Houses PCL
Quality Houses PCL
Balance Sheet
Quality Houses PCL
| 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 |
237
|
183
|
896
|
803
|
1 035
|
535
|
432
|
728
|
1 187
|
1 114
|
1 113
|
1 650
|
1 630
|
9
|
2 837
|
2 888
|
3 809
|
3 821
|
2 212
|
2 510
|
3 206
|
1 530
|
1 348
|
1 463
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
14
|
12
|
9
|
12
|
7
|
5
|
4
|
4
|
3
|
3
|
4
|
12
|
3
|
|
| Cash Equivalents |
237
|
183
|
896
|
803
|
1 035
|
535
|
432
|
728
|
1 187
|
1 114
|
1 107
|
1 636
|
1 618
|
0
|
2 825
|
2 881
|
3 804
|
3 817
|
2 208
|
2 506
|
3 203
|
1 527
|
1 336
|
1 460
|
|
| Short-Term Investments |
84
|
299
|
0
|
0
|
2
|
395
|
180
|
148
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
150
|
109
|
125
|
103
|
178
|
233
|
91
|
88
|
96
|
87
|
102
|
88
|
91
|
0
|
58
|
50
|
57
|
58
|
98
|
37
|
26
|
42
|
94
|
102
|
|
| Accounts Receivables |
150
|
85
|
124
|
102
|
146
|
199
|
31
|
28
|
35
|
31
|
39
|
41
|
42
|
0
|
28
|
26
|
25
|
28
|
40
|
9
|
11
|
23
|
60
|
58
|
|
| Other Receivables |
0
|
24
|
1
|
1
|
32
|
34
|
60
|
60
|
61
|
56
|
63
|
47
|
49
|
0
|
30
|
23
|
32
|
29
|
58
|
27
|
14
|
19
|
35
|
45
|
|
| Inventory |
3 061
|
3 320
|
5 186
|
6 240
|
5 559
|
5 465
|
6 256
|
9 524
|
10 714
|
10 942
|
16 779
|
22 564
|
23 144
|
0
|
30 034
|
29 354
|
25 720
|
25 890
|
25 114
|
22 609
|
20 054
|
19 321
|
20 356
|
20 901
|
|
| Other Current Assets |
150
|
244
|
365
|
515
|
226
|
107
|
159
|
90
|
69
|
62
|
182
|
195
|
36
|
0
|
100
|
57
|
87
|
97
|
83
|
72
|
79
|
81
|
75
|
89
|
|
| Total Current Assets |
3 681
|
4 154
|
6 572
|
7 661
|
7 000
|
6 735
|
7 118
|
10 579
|
12 065
|
12 205
|
18 176
|
24 496
|
24 901
|
0
|
33 029
|
32 349
|
29 674
|
29 865
|
27 507
|
25 227
|
23 364
|
20 974
|
21 873
|
22 555
|
|
| PP&E Net |
3 364
|
2 070
|
2 179
|
3 288
|
4 864
|
3 388
|
3 722
|
2 979
|
2 811
|
2 678
|
1 434
|
506
|
333
|
0
|
576
|
524
|
480
|
1 651
|
1 610
|
2 460
|
2 518
|
2 349
|
2 069
|
2 704
|
|
| PP&E Gross |
3 364
|
2 070
|
2 179
|
3 288
|
4 864
|
3 388
|
3 722
|
2 979
|
2 811
|
2 678
|
1 434
|
506
|
333
|
0
|
576
|
524
|
480
|
1 651
|
1 610
|
2 460
|
2 518
|
2 349
|
2 069
|
2 704
|
|
| Accumulated Depreciation |
1 817
|
956
|
1 030
|
1 609
|
2 044
|
2 235
|
2 428
|
2 622
|
2 848
|
3 036
|
1 917
|
737
|
525
|
498
|
498
|
554
|
590
|
631
|
712
|
1 239
|
1 361
|
1 477
|
1 561
|
1 059
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1 035
|
958
|
902
|
846
|
789
|
733
|
1 512
|
928
|
848
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
12
|
82
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
3
|
4
|
9
|
36
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3 284
|
4 431
|
4 829
|
4 021
|
6 400
|
9 364
|
12 080
|
14 368
|
12 541
|
14 878
|
16 787
|
15 560
|
15 136
|
0
|
18 312
|
18 994
|
21 774
|
21 466
|
20 744
|
19 192
|
19 587
|
19 494
|
18 643
|
18 745
|
|
| Other Long-Term Assets |
13
|
1 208
|
1 164
|
1 124
|
21
|
30
|
32
|
35
|
49
|
52
|
54
|
66
|
397
|
0
|
1 080
|
1 147
|
1 150
|
1 182
|
1 041
|
788
|
766
|
808
|
857
|
817
|
|
| Total Assets |
10 354
N/A
|
11 945
+15%
|
14 746
+23%
|
16 097
+9%
|
19 324
+20%
|
20 478
+6%
|
23 858
+17%
|
28 811
+21%
|
28 258
-2%
|
30 549
+8%
|
37 966
+24%
|
41 565
+9%
|
41 652
+0%
|
0
N/A
|
52 998
N/A
|
53 014
+0%
|
53 079
+0%
|
54 164
+2%
|
50 902
-6%
|
47 667
-6%
|
46 236
-3%
|
43 626
-6%
|
43 442
0%
|
44 821
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
143
|
195
|
160
|
246
|
234
|
587
|
466
|
460
|
440
|
497
|
416
|
564
|
689
|
0
|
1 111
|
834
|
922
|
996
|
504
|
399
|
432
|
509
|
567
|
366
|
|
| Accrued Liabilities |
372
|
71
|
109
|
145
|
125
|
228
|
202
|
279
|
301
|
330
|
281
|
142
|
148
|
0
|
218
|
190
|
137
|
107
|
76
|
48
|
50
|
40
|
44
|
39
|
|
| Short-Term Debt |
107
|
1 541
|
1 210
|
721
|
3 182
|
1 664
|
4 070
|
3 914
|
1 600
|
600
|
3 683
|
5 272
|
323
|
0
|
1 898
|
998
|
0
|
1 297
|
500
|
998
|
0
|
1 000
|
497
|
996
|
|
| Current Portion of Long-Term Debt |
752
|
1 246
|
932
|
3 219
|
972
|
2 478
|
2 118
|
3 079
|
4 336
|
2 600
|
5 994
|
2 080
|
3 985
|
0
|
6 912
|
6 500
|
8 300
|
9 100
|
8 000
|
5 660
|
9 220
|
2 083
|
5 965
|
4 369
|
|
| Other Current Liabilities |
342
|
218
|
306
|
414
|
573
|
1 349
|
701
|
797
|
1 308
|
917
|
895
|
2 128
|
2 335
|
0
|
2 533
|
2 561
|
2 553
|
2 722
|
1 780
|
1 557
|
1 620
|
1 849
|
1 728
|
1 601
|
|
| Total Current Liabilities |
1 717
|
3 269
|
2 717
|
4 745
|
5 086
|
6 305
|
7 557
|
8 529
|
7 985
|
4 944
|
11 269
|
10 186
|
7 481
|
0
|
12 671
|
11 083
|
11 912
|
14 223
|
10 860
|
8 663
|
11 322
|
5 482
|
8 801
|
7 370
|
|
| Long-Term Debt |
6 429
|
5 394
|
6 185
|
4 873
|
7 215
|
4 759
|
6 450
|
7 980
|
7 000
|
11 490
|
12 723
|
15 012
|
16 012
|
0
|
17 987
|
17 989
|
15 190
|
12 590
|
12 088
|
11 316
|
6 917
|
9 241
|
5 269
|
7 228
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
74
|
35
|
42
|
47
|
47
|
837
|
806
|
805
|
769
|
742
|
806
|
878
|
881
|
0
|
794
|
1 003
|
1 154
|
1 065
|
1 090
|
1 119
|
1 012
|
1 070
|
999
|
918
|
|
| Total Liabilities |
8 219
N/A
|
8 698
+6%
|
8 944
+3%
|
9 666
+8%
|
12 349
+28%
|
11 901
-4%
|
14 813
+24%
|
17 314
+17%
|
15 754
-9%
|
17 176
+9%
|
24 799
+44%
|
26 076
+5%
|
24 374
-7%
|
0
N/A
|
31 452
N/A
|
30 075
-4%
|
28 257
-6%
|
27 878
-1%
|
24 038
-14%
|
21 099
-12%
|
19 251
-9%
|
15 793
-18%
|
15 070
-5%
|
15 517
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 059
|
4 542
|
5 913
|
6 113
|
6 271
|
7 242
|
7 304
|
8 477
|
8 477
|
8 477
|
8 477
|
9 184
|
9 184
|
0
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
|
| Retained Earnings |
147
|
656
|
1 526
|
1 954
|
420
|
1 051
|
1 449
|
2 489
|
3 527
|
4 512
|
4 255
|
5 843
|
7 729
|
0
|
10 469
|
11 836
|
13 710
|
15 253
|
15 856
|
16 031
|
16 486
|
17 701
|
18 407
|
18 941
|
|
| Additional Paid In Capital |
2 051
|
1 973
|
1 751
|
1 749
|
170
|
170
|
171
|
379
|
379
|
379
|
379
|
379
|
379
|
0
|
379
|
379
|
379
|
379
|
379
|
379
|
379
|
379
|
379
|
379
|
|
| Unrealized Security Profit/Loss |
19
|
22
|
114
|
114
|
114
|
114
|
121
|
151
|
120
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
83
|
15
|
0
|
18
|
10
|
18
|
60
|
87
|
556
|
595
|
962
|
1 128
|
730
|
|
| Total Equity |
2 136
N/A
|
3 247
+52%
|
5 802
+79%
|
6 431
+11%
|
6 975
+8%
|
8 577
+23%
|
9 044
+5%
|
11 497
+27%
|
12 504
+9%
|
13 373
+7%
|
13 168
-2%
|
15 489
+18%
|
17 277
+12%
|
0
N/A
|
21 545
N/A
|
22 940
+6%
|
24 822
+8%
|
26 286
+6%
|
26 863
+2%
|
26 568
-1%
|
26 985
+2%
|
27 833
+3%
|
28 373
+2%
|
29 305
+3%
|
|
| Total Liabilities & Equity |
10 354
N/A
|
11 945
+15%
|
14 746
+23%
|
16 097
+9%
|
19 324
+20%
|
20 478
+6%
|
23 858
+17%
|
28 811
+21%
|
28 258
-2%
|
30 549
+8%
|
37 966
+24%
|
41 565
+9%
|
41 652
+0%
|
0
N/A
|
52 998
N/A
|
53 014
+0%
|
53 079
+0%
|
54 164
+2%
|
50 902
-6%
|
47 667
-6%
|
46 236
-3%
|
43 626
-6%
|
43 442
0%
|
44 821
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5 130
|
5 741
|
7 474
|
7 726
|
7 926
|
9 153
|
9 231
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
0
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
10 714
|
|