Richelieu Hardware Ltd
TSX:RCH
Balance Sheet
Balance Sheet Decomposition
Richelieu Hardware Ltd
Current Assets | 857.5m |
Cash & Short-Term Investments | 25.9m |
Receivables | 233.6m |
Other Current Assets | 598m |
Non-Current Assets | 487.3m |
PP&E | 271.1m |
Intangibles | 207.1m |
Other Non-Current Assets | 9.1m |
Current Liabilities | 234.2m |
Accounts Payable | 155.2m |
Short-Term Debt | 36.1m |
Other Current Liabilities | 42.9m |
Non-Current Liabilities | 197.3m |
Long-Term Debt | 169.2m |
Other Non-Current Liabilities | 28.1m |
Balance Sheet
Richelieu Hardware Ltd
Nov-2014 | Nov-2015 | Nov-2016 | Nov-2017 | Nov-2018 | Nov-2019 | Nov-2020 | Nov-2021 | Nov-2022 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
34
|
30
|
43
|
29
|
7
|
25
|
74
|
59
|
21
|
46
|
|
Cash Equivalents |
34
|
30
|
43
|
29
|
7
|
25
|
74
|
59
|
21
|
46
|
|
Total Receivables |
94
|
100
|
110
|
134
|
139
|
139
|
157
|
200
|
222
|
232
|
|
Accounts Receivables |
94
|
100
|
110
|
134
|
139
|
138
|
157
|
200
|
222
|
219
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
13
|
|
Inventory |
157
|
206
|
208
|
234
|
270
|
275
|
287
|
395
|
660
|
572
|
|
Other Current Assets |
1
|
1
|
2
|
2
|
3
|
7
|
5
|
5
|
7
|
9
|
|
Total Current Assets |
285
|
337
|
363
|
399
|
420
|
445
|
523
|
659
|
911
|
859
|
|
PP&E Net |
23
|
28
|
33
|
39
|
42
|
105
|
114
|
133
|
171
|
245
|
|
PP&E Gross |
23
|
28
|
33
|
39
|
42
|
0
|
114
|
133
|
171
|
245
|
|
Accumulated Depreciation |
67
|
72
|
78
|
85
|
94
|
0
|
106
|
114
|
128
|
128
|
|
Intangible Assets |
21
|
21
|
23
|
29
|
29
|
35
|
42
|
54
|
67
|
68
|
|
Goodwill |
58
|
58
|
62
|
69
|
72
|
80
|
85
|
111
|
127
|
135
|
|
Other Long-Term Assets |
4
|
5
|
5
|
7
|
6
|
6
|
7
|
7
|
8
|
7
|
|
Other Assets |
58
|
58
|
62
|
69
|
72
|
80
|
85
|
111
|
127
|
135
|
|
Total Assets |
391
N/A
|
450
+15%
|
486
+8%
|
543
+12%
|
569
+5%
|
672
+18%
|
771
+15%
|
964
+25%
|
1 284
+33%
|
1 315
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
64
|
72
|
76
|
92
|
88
|
90
|
117
|
151
|
166
|
165
|
|
Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
5
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
23
|
|
Current Portion of Long-Term Debt |
3
|
2
|
4
|
4
|
2
|
20
|
21
|
27
|
34
|
41
|
|
Other Current Liabilities |
3
|
3
|
2
|
3
|
0
|
0
|
4
|
21
|
11
|
4
|
|
Total Current Liabilities |
71
|
77
|
82
|
99
|
91
|
110
|
145
|
203
|
348
|
238
|
|
Long-Term Debt |
2
|
1
|
1
|
0
|
0
|
53
|
63
|
73
|
97
|
146
|
|
Deferred Income Tax |
3
|
3
|
3
|
4
|
3
|
6
|
7
|
10
|
10
|
11
|
|
Minority Interest |
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
|
Other Liabilities |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
10
|
9
|
12
|
|
Total Liabilities |
82
N/A
|
87
+6%
|
92
+6%
|
109
+18%
|
99
-9%
|
174
+76%
|
220
+27%
|
298
+35%
|
467
+57%
|
410
-12%
|
|
Equity | |||||||||||
Common Stock |
30
|
34
|
36
|
39
|
41
|
42
|
49
|
55
|
62
|
72
|
|
Retained Earnings |
271
|
309
|
337
|
377
|
405
|
431
|
481
|
591
|
719
|
795
|
|
Additional Paid In Capital |
2
|
1
|
1
|
2
|
4
|
6
|
6
|
7
|
8
|
9
|
|
Other Equity |
7
|
19
|
20
|
16
|
19
|
19
|
16
|
14
|
28
|
29
|
|
Total Equity |
309
N/A
|
363
+17%
|
394
+9%
|
434
+10%
|
470
+8%
|
498
+6%
|
551
+11%
|
666
+21%
|
817
+23%
|
905
+11%
|
|
Total Liabilities & Equity |
391
N/A
|
450
+15%
|
486
+8%
|
543
+12%
|
569
+5%
|
672
+18%
|
771
+15%
|
964
+25%
|
1 284
+33%
|
1 315
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
59
|
59
|
58
|
58
|
57
|
56
|
56
|
56
|
56
|
56
|