Loblaw Companies Ltd
TSX:L
Balance Sheet
Balance Sheet Decomposition
Loblaw Companies Ltd
Loblaw Companies Ltd
Balance Sheet
Loblaw Companies Ltd
| Dec-2001 | Dec-2002 | Jan-2004 | Jan-2005 | Dec-2005 | Dec-2006 | Dec-2007 | Jan-2009 | Jan-2010 | Jan-2011 | Dec-2011 | Dec-2012 | Dec-2013 | Jan-2015 | Jan-2016 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
575
|
823
|
618
|
549
|
916
|
89
|
61
|
42
|
731
|
857
|
966
|
1 079
|
2 260
|
999
|
1 018
|
1 314
|
1 798
|
1 065
|
1 133
|
1 668
|
1 976
|
1 608
|
1 488
|
1 462
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
89
|
61
|
42
|
0
|
75
|
232
|
185
|
515
|
464
|
352
|
553
|
516
|
539
|
549
|
872
|
849
|
1 024
|
947
|
1 240
|
|
| Cash Equivalents |
575
|
823
|
618
|
549
|
916
|
0
|
0
|
0
|
731
|
782
|
734
|
894
|
1 745
|
535
|
666
|
761
|
1 282
|
526
|
584
|
796
|
1 127
|
584
|
541
|
222
|
|
| Short-Term Investments |
426
|
304
|
378
|
275
|
4
|
907
|
594
|
711
|
663
|
754
|
754
|
716
|
290
|
21
|
64
|
241
|
546
|
94
|
57
|
269
|
464
|
326
|
464
|
648
|
|
| Total Receivables |
472
|
571
|
588
|
665
|
659
|
791
|
996
|
907
|
2 462
|
2 375
|
2 568
|
2 761
|
3 117
|
3 839
|
4 115
|
4 048
|
4 288
|
4 527
|
4 808
|
4 095
|
4 691
|
5 153
|
5 430
|
5 685
|
|
| Accounts Receivables |
472
|
571
|
588
|
665
|
656
|
321
|
548
|
431
|
2 462
|
2 363
|
2 568
|
2 761
|
3 117
|
3 839
|
4 115
|
4 048
|
4 288
|
4 527
|
4 808
|
4 095
|
4 390
|
5 153
|
5 430
|
5 685
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
3
|
470
|
448
|
476
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
301
|
0
|
0
|
0
|
|
| Inventory |
1 512
|
1 702
|
1 746
|
1 821
|
2 020
|
2 037
|
2 032
|
2 188
|
1 982
|
1 956
|
2 025
|
2 007
|
2 097
|
4 309
|
4 322
|
4 371
|
4 438
|
4 803
|
5 076
|
5 195
|
5 166
|
5 855
|
5 820
|
6 330
|
|
| Other Current Assets |
101
|
92
|
144
|
113
|
102
|
124
|
88
|
112
|
157
|
150
|
149
|
104
|
97
|
237
|
336
|
230
|
257
|
1 148
|
236
|
324
|
340
|
434
|
376
|
423
|
|
| Total Current Assets |
3 086
|
3 492
|
3 474
|
3 423
|
3 701
|
3 948
|
3 771
|
3 960
|
5 995
|
6 092
|
6 462
|
6 667
|
7 861
|
9 405
|
9 855
|
10 204
|
11 327
|
11 637
|
11 310
|
11 551
|
12 637
|
13 376
|
13 578
|
14 548
|
|
| PP&E Net |
4 931
|
5 587
|
6 390
|
7 113
|
7 785
|
8 055
|
7 953
|
8 045
|
7 890
|
8 377
|
8 725
|
8 973
|
9 105
|
10 296
|
10 480
|
10 559
|
10 669
|
5 931
|
12 852
|
12 747
|
12 622
|
13 105
|
14 008
|
15 337
|
|
| PP&E Gross |
4 931
|
5 587
|
6 390
|
7 113
|
7 785
|
8 055
|
7 953
|
8 045
|
0
|
8 377
|
8 725
|
0
|
9 105
|
10 296
|
10 480
|
10 559
|
10 669
|
5 931
|
12 852
|
12 747
|
12 622
|
13 105
|
14 008
|
15 337
|
|
| Accumulated Depreciation |
1 967
|
2 270
|
2 591
|
2 933
|
3 427
|
3 853
|
4 452
|
4 852
|
0
|
5 970
|
6 530
|
0
|
7 855
|
7 940
|
8 691
|
9 307
|
10 055
|
8 775
|
9 962
|
9 728
|
13 478
|
15 253
|
16 955
|
18 736
|
|
| Intangible Assets |
1 599
|
1 599
|
1 607
|
1 621
|
1 587
|
794
|
806
|
818
|
1 023
|
1 026
|
1 029
|
1 057
|
111
|
9 675
|
9 164
|
8 745
|
8 251
|
7 798
|
7 322
|
6 870
|
6 402
|
6 505
|
5 994
|
5 446
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
943
|
3 318
|
3 780
|
3 895
|
3 922
|
3 942
|
3 946
|
3 948
|
3 949
|
4 323
|
4 349
|
4 372
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
344
|
605
|
331
|
363
|
375
|
399
|
329
|
233
|
169
|
78
|
133
|
93
|
78
|
77
|
68
|
194
|
|
| Long-Term Investments |
285
|
0
|
0
|
323
|
194
|
195
|
217
|
0
|
0
|
74
|
82
|
357
|
235
|
332
|
288
|
302
|
351
|
265
|
194
|
246
|
238
|
459
|
449
|
287
|
|
| Other Long-Term Assets |
124
|
432
|
713
|
469
|
494
|
494
|
927
|
1 120
|
838
|
667
|
799
|
544
|
2 111
|
334
|
461
|
498
|
458
|
502
|
552
|
415
|
688
|
302
|
533
|
696
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
943
|
3 318
|
3 780
|
3 895
|
3 922
|
3 942
|
3 946
|
3 948
|
3 949
|
4 323
|
4 349
|
4 372
|
|
| Total Assets |
10 025
N/A
|
11 110
+11%
|
12 184
+10%
|
12 949
+6%
|
13 761
+6%
|
13 486
-2%
|
13 674
+1%
|
13 943
+2%
|
16 090
+15%
|
16 841
+5%
|
17 428
+3%
|
17 961
+3%
|
20 741
+15%
|
33 759
+63%
|
34 357
+2%
|
34 436
+0%
|
35 147
+2%
|
30 153
-14%
|
36 309
+20%
|
35 870
-1%
|
36 614
+2%
|
38 147
+4%
|
38 979
+2%
|
40 880
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2 291
|
2 336
|
2 271
|
2 307
|
2 535
|
2 598
|
2 860
|
2 823
|
3 372
|
3 522
|
3 677
|
3 720
|
3 797
|
4 774
|
5 093
|
5 089
|
5 223
|
5 288
|
5 316
|
5 369
|
5 432
|
6 215
|
6 317
|
7 525
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
216
|
243
|
263
|
260
|
280
|
349
|
433
|
434
|
370
|
255
|
|
| Short-Term Debt |
286
|
533
|
641
|
501
|
466
|
648
|
421
|
242
|
1 235
|
545
|
905
|
905
|
605
|
767
|
693
|
780
|
750
|
971
|
743
|
661
|
502
|
708
|
863
|
800
|
|
| Current Portion of Long-Term Debt |
81
|
106
|
106
|
216
|
161
|
27
|
432
|
165
|
312
|
902
|
87
|
672
|
1 008
|
645
|
998
|
400
|
1 635
|
1 647
|
2 546
|
1 976
|
2 299
|
2 128
|
2 646
|
2 279
|
|
| Other Current Liabilities |
138
|
179
|
140
|
109
|
0
|
0
|
0
|
0
|
104
|
62
|
49
|
99
|
103
|
118
|
222
|
430
|
770
|
538
|
342
|
404
|
530
|
613
|
651
|
909
|
|
| Total Current Liabilities |
2 796
|
3 154
|
3 158
|
3 133
|
3 162
|
3 273
|
3 713
|
3 230
|
5 023
|
5 031
|
4 718
|
5 396
|
5 513
|
6 497
|
7 222
|
6 942
|
8 641
|
8 704
|
9 227
|
8 759
|
9 196
|
10 098
|
10 847
|
11 768
|
|
| Long-Term Debt |
3 333
|
3 420
|
3 956
|
3 935
|
4 194
|
4 212
|
3 852
|
4 289
|
5 261
|
5 419
|
5 715
|
5 220
|
6 896
|
11 042
|
10 013
|
10 470
|
9 542
|
6 379
|
13 662
|
13 971
|
13 753
|
14 770
|
14 664
|
16 105
|
|
| Deferred Income Tax |
49
|
68
|
146
|
184
|
237
|
234
|
180
|
156
|
27
|
35
|
21
|
18
|
34
|
1 853
|
2 292
|
2 190
|
1 989
|
1 947
|
1 539
|
1 380
|
1 346
|
1 279
|
1 132
|
957
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
11
|
12
|
16
|
20
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
26
|
40
|
59
|
87
|
131
|
164
|
157
|
155
|
175
|
|
| Other Liabilities |
278
|
344
|
234
|
283
|
271
|
314
|
368
|
445
|
699
|
753
|
967
|
908
|
1 298
|
1 580
|
1 706
|
1 806
|
1 841
|
945
|
560
|
641
|
582
|
544
|
717
|
784
|
|
| Total Liabilities |
6 456
N/A
|
6 986
+8%
|
7 494
+7%
|
7 535
+1%
|
7 875
+5%
|
8 045
+2%
|
8 129
+1%
|
8 140
+0%
|
11 010
+35%
|
11 238
+2%
|
11 421
+2%
|
11 542
+1%
|
13 741
+19%
|
20 980
+53%
|
21 246
+1%
|
21 434
+1%
|
22 053
+3%
|
18 034
-18%
|
25 075
+39%
|
24 882
-1%
|
25 041
+1%
|
26 848
+7%
|
27 515
+2%
|
29 789
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 194
|
1 195
|
1 194
|
1 192
|
1 192
|
1 196
|
1 196
|
1 196
|
1 308
|
1 475
|
1 540
|
1 567
|
1 642
|
7 857
|
8 072
|
7 913
|
7 666
|
7 383
|
7 265
|
7 045
|
6 852
|
6 686
|
6 477
|
6 196
|
|
| Retained Earnings |
2 375
|
2 929
|
3 496
|
4 222
|
4 694
|
4 245
|
4 330
|
4 577
|
3 771
|
4 122
|
4 414
|
4 792
|
5 271
|
4 810
|
4 914
|
4 944
|
5 280
|
4 580
|
3 822
|
3 813
|
4 591
|
4 461
|
4 816
|
4 748
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
48
|
55
|
87
|
104
|
102
|
112
|
110
|
107
|
100
|
109
|
116
|
122
|
136
|
115
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
30
|
1
|
5
|
5
|
5
|
0
|
8
|
23
|
33
|
38
|
49
|
47
|
21
|
14
|
30
|
35
|
32
|
|
| Total Equity |
3 569
N/A
|
4 124
+16%
|
4 690
+14%
|
5 414
+15%
|
5 886
+9%
|
5 441
-8%
|
5 545
+2%
|
5 803
+5%
|
5 080
-12%
|
5 603
+10%
|
6 007
+7%
|
6 419
+7%
|
7 000
+9%
|
12 779
+83%
|
13 111
+3%
|
13 002
-1%
|
13 094
+1%
|
12 119
-7%
|
11 234
-7%
|
10 988
-2%
|
11 573
+5%
|
11 299
-2%
|
11 464
+1%
|
11 091
-3%
|
|
| Total Liabilities & Equity |
10 025
N/A
|
11 110
+11%
|
12 184
+10%
|
12 949
+6%
|
13 761
+6%
|
13 486
-2%
|
13 674
+1%
|
13 943
+2%
|
16 090
+15%
|
16 841
+5%
|
17 428
+3%
|
17 961
+3%
|
20 741
+15%
|
33 759
+63%
|
34 357
+2%
|
34 436
+0%
|
35 147
+2%
|
30 153
-14%
|
36 309
+20%
|
35 870
-1%
|
36 614
+2%
|
38 147
+4%
|
38 979
+2%
|
40 880
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 105
|
1 104
|
1 099
|
1 097
|
1 096
|
1 097
|
1 097
|
1 097
|
1 105
|
1 122
|
1 126
|
1 127
|
1 129
|
1 650
|
1 640
|
1 603
|
1 545
|
1 487
|
1 440
|
1 389
|
1 332
|
1 291
|
1 237
|
1 203
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
0
|
0
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|