Park Lawn Corp
TSX:PLC
Balance Sheet
Balance Sheet Decomposition
Park Lawn Corp
Current Assets | 73.9m |
Cash & Short-Term Investments | 17.7m |
Receivables | 43m |
Other Current Assets | 13.3m |
Non-Current Assets | 1.2B |
Long-Term Investments | 354.7m |
PP&E | 309m |
Intangibles | 419.8m |
Other Non-Current Assets | 116.2m |
Current Liabilities | 38.1m |
Accounts Payable | 31.2m |
Other Current Liabilities | 7m |
Non-Current Liabilities | 692.7m |
Long-Term Debt | 229.8m |
Other Non-Current Liabilities | 462.9m |
Balance Sheet
Park Lawn Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1
|
2
|
24
|
13
|
14
|
21
|
32
|
21
|
30
|
18
|
|
Cash |
0
|
2
|
24
|
13
|
14
|
21
|
32
|
21
|
30
|
18
|
|
Cash Equivalents |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
5
|
4
|
8
|
18
|
35
|
49
|
54
|
47
|
48
|
45
|
|
Accounts Receivables |
2
|
2
|
2
|
5
|
9
|
14
|
14
|
18
|
20
|
27
|
|
Other Receivables |
4
|
3
|
6
|
14
|
26
|
36
|
40
|
30
|
28
|
17
|
|
Inventory |
12
|
18
|
39
|
5
|
10
|
10
|
12
|
10
|
11
|
10
|
|
Other Current Assets |
2
|
24
|
1
|
1
|
4
|
4
|
5
|
4
|
4
|
4
|
|
Total Current Assets |
20
|
49
|
71
|
37
|
63
|
84
|
103
|
82
|
93
|
77
|
|
PP&E Net |
11
|
14
|
26
|
50
|
147
|
219
|
254
|
252
|
298
|
307
|
|
PP&E Gross |
0
|
0
|
0
|
0
|
147
|
219
|
254
|
252
|
298
|
307
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
13
|
20
|
32
|
33
|
42
|
47
|
|
Intangible Assets |
2
|
3
|
19
|
86
|
7
|
24
|
31
|
34
|
44
|
52
|
|
Goodwill |
0
|
0
|
0
|
0
|
273
|
353
|
391
|
374
|
412
|
366
|
|
Note Receivable |
2
|
2
|
17
|
36
|
58
|
94
|
78
|
67
|
76
|
47
|
|
Long-Term Investments |
93
|
94
|
152
|
206
|
354
|
482
|
539
|
490
|
449
|
350
|
|
Other Long-Term Assets |
3
|
5
|
6
|
44
|
113
|
122
|
135
|
107
|
107
|
73
|
|
Other Assets |
0
|
0
|
0
|
0
|
273
|
353
|
391
|
374
|
412
|
366
|
|
Total Assets |
131
N/A
|
167
+27%
|
290
+74%
|
459
+58%
|
1 015
+121%
|
1 376
+36%
|
1 531
+11%
|
1 406
-8%
|
1 480
+5%
|
1 272
-14%
|
|
Liabilities | |||||||||||
Accounts Payable |
4
|
7
|
10
|
10
|
21
|
31
|
42
|
38
|
47
|
35
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
4
|
5
|
5
|
16
|
6
|
|
Other Current Liabilities |
0
|
24
|
0
|
1
|
1
|
2
|
4
|
1
|
4
|
4
|
|
Total Current Liabilities |
5
|
32
|
12
|
12
|
22
|
36
|
52
|
44
|
67
|
45
|
|
Long-Term Debt |
11
|
16
|
3
|
3
|
95
|
186
|
238
|
163
|
227
|
232
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
5
|
7
|
13
|
12
|
17
|
11
|
|
Minority Interest |
0
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
|
Other Liabilities |
95
|
96
|
178
|
262
|
492
|
633
|
715
|
647
|
617
|
447
|
|
Total Liabilities |
111
N/A
|
143
+30%
|
194
+35%
|
278
+43%
|
616
+122%
|
863
+40%
|
1 020
+18%
|
866
-15%
|
928
+7%
|
735
-21%
|
|
Equity | |||||||||||
Common Stock |
20
|
23
|
93
|
180
|
364
|
502
|
506
|
509
|
510
|
511
|
|
Retained Earnings |
0
|
0
|
4
|
2
|
11
|
5
|
11
|
24
|
37
|
18
|
|
Additional Paid In Capital |
0
|
0
|
0
|
1
|
2
|
8
|
11
|
12
|
11
|
15
|
|
Other Equity |
0
|
0
|
0
|
2
|
22
|
2
|
16
|
5
|
7
|
6
|
|
Total Equity |
20
N/A
|
23
+15%
|
97
+316%
|
181
+87%
|
399
+121%
|
513
+28%
|
511
0%
|
540
+6%
|
552
+2%
|
537
-3%
|
|
Total Liabilities & Equity |
131
N/A
|
167
+27%
|
290
+74%
|
459
+58%
|
1 015
+121%
|
1 376
+36%
|
1 531
+11%
|
1 406
-8%
|
1 480
+5%
|
1 272
-14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
6
|
6
|
11
|
15
|
23
|
29
|
30
|
34
|
34
|
34
|