MTY Food Group Inc
TSX:MTY
Balance Sheet
Balance Sheet Decomposition
MTY Food Group Inc
Current Assets | 272.3m |
Cash & Short-Term Investments | 50.6m |
Receivables | 171.3m |
Other Current Assets | 50.5m |
Non-Current Assets | 2.4B |
PP&E | 300.9m |
Intangibles | 1.8B |
Other Non-Current Assets | 258.9m |
Current Liabilities | 445.9m |
Accounts Payable | 147.8m |
Other Current Liabilities | 298.1m |
Non-Current Liabilities | 1.4B |
Long-Term Debt | 1.1B |
Other Non-Current Liabilities | 250.9m |
Balance Sheet
MTY Food Group Inc
Nov-2014 | Nov-2015 | Nov-2016 | Nov-2017 | Nov-2018 | Nov-2019 | Nov-2020 | Nov-2021 | Nov-2022 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
7
|
33
|
36
|
57
|
32
|
51
|
44
|
61
|
59
|
59
|
|
Cash |
7
|
33
|
36
|
57
|
32
|
51
|
44
|
61
|
59
|
59
|
|
Total Receivables |
17
|
19
|
39
|
38
|
52
|
70
|
148
|
151
|
166
|
177
|
|
Accounts Receivables |
17
|
19
|
36
|
34
|
50
|
65
|
56
|
57
|
77
|
83
|
|
Other Receivables |
0
|
0
|
3
|
4
|
2
|
5
|
92
|
94
|
89
|
94
|
|
Inventory |
2
|
2
|
3
|
3
|
4
|
8
|
9
|
11
|
19
|
21
|
|
Other Current Assets |
1
|
1
|
8
|
7
|
9
|
22
|
10
|
10
|
20
|
25
|
|
Total Current Assets |
27
|
55
|
87
|
105
|
97
|
150
|
211
|
233
|
264
|
281
|
|
PP&E Net |
10
|
11
|
14
|
13
|
17
|
21
|
86
|
77
|
250
|
295
|
|
PP&E Gross |
10
|
11
|
14
|
0
|
17
|
0
|
86
|
77
|
250
|
295
|
|
Accumulated Depreciation |
4
|
5
|
6
|
0
|
9
|
0
|
16
|
17
|
23
|
37
|
|
Intangible Assets |
108
|
104
|
526
|
507
|
756
|
958
|
864
|
820
|
1 003
|
1 117
|
|
Goodwill |
55
|
56
|
221
|
227
|
359
|
510
|
440
|
428
|
548
|
719
|
|
Note Receivable |
1
|
0
|
5
|
3
|
10
|
9
|
386
|
319
|
265
|
265
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
26
|
0
|
0
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
Other Assets |
55
|
56
|
221
|
227
|
359
|
510
|
440
|
428
|
548
|
719
|
|
Total Assets |
199
N/A
|
225
+13%
|
853
+278%
|
855
+0%
|
1 240
+45%
|
1 649
+33%
|
2 014
+22%
|
1 905
-5%
|
2 330
+22%
|
2 680
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
14
|
24
|
49
|
58
|
68
|
101
|
111
|
119
|
154
|
148
|
|
Short-Term Debt |
12
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
7
|
6
|
15
|
4
|
7
|
5
|
128
|
115
|
124
|
123
|
|
Other Current Liabilities |
8
|
12
|
118
|
115
|
136
|
146
|
130
|
124
|
161
|
170
|
|
Total Current Liabilities |
40
|
49
|
182
|
177
|
211
|
251
|
370
|
358
|
439
|
441
|
|
Long-Term Debt |
4
|
2
|
238
|
224
|
268
|
536
|
892
|
719
|
952
|
1 180
|
|
Deferred Income Tax |
6
|
6
|
119
|
117
|
116
|
158
|
129
|
133
|
166
|
194
|
|
Minority Interest |
5
|
3
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Liabilities |
0
|
0
|
3
|
2
|
33
|
38
|
41
|
45
|
49
|
53
|
|
Total Liabilities |
55
N/A
|
59
+7%
|
543
+824%
|
521
-4%
|
630
+21%
|
984
+56%
|
1 432
+46%
|
1 257
-12%
|
1 607
+28%
|
1 869
+16%
|
|
Equity | |||||||||||
Common Stock |
20
|
20
|
115
|
115
|
312
|
311
|
306
|
306
|
303
|
302
|
|
Retained Earnings |
124
|
147
|
193
|
219
|
296
|
353
|
287
|
359
|
402
|
479
|
|
Additional Paid In Capital |
1
|
1
|
1
|
0
|
2
|
2
|
3
|
4
|
5
|
6
|
|
Other Equity |
0
|
0
|
3
|
0
|
0
|
2
|
14
|
21
|
14
|
25
|
|
Total Equity |
145
N/A
|
167
+15%
|
310
+86%
|
334
+8%
|
610
+83%
|
665
+9%
|
582
-12%
|
648
+11%
|
723
+12%
|
811
+12%
|
|
Total Liabilities & Equity |
199
N/A
|
225
+13%
|
853
+278%
|
855
+0%
|
1 240
+45%
|
1 649
+33%
|
2 014
+22%
|
1 905
-5%
|
2 330
+22%
|
2 680
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
19
|
19
|
21
|
21
|
25
|
25
|
25
|
25
|
24
|
24
|