Sleep Country Canada Holdings Inc
TSX:ZZZ
Balance Sheet
Balance Sheet Decomposition
Sleep Country Canada Holdings Inc
Current Assets | 173.2m |
Cash & Short-Term Investments | 37.4m |
Receivables | 24.9m |
Other Current Assets | 110.9m |
Non-Current Assets | 939.3m |
PP&E | 347.2m |
Intangibles | 562.8m |
Other Non-Current Assets | 29.3m |
Current Liabilities | 202.4m |
Accounts Payable | 111m |
Other Current Liabilities | 91.5m |
Non-Current Liabilities | 486.3m |
Long-Term Debt | 449.3m |
Other Non-Current Liabilities | 37m |
Balance Sheet
Sleep Country Canada Holdings Inc
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
41
|
17
|
24
|
24
|
30
|
44
|
38
|
37
|
78
|
37
|
|
Cash |
41
|
17
|
24
|
24
|
30
|
44
|
38
|
37
|
78
|
37
|
|
Total Receivables |
7
|
8
|
15
|
14
|
13
|
21
|
10
|
17
|
14
|
25
|
|
Accounts Receivables |
7
|
8
|
9
|
14
|
13
|
16
|
10
|
17
|
14
|
25
|
|
Other Receivables |
0
|
0
|
6
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|
Inventory |
26
|
32
|
35
|
38
|
55
|
65
|
69
|
92
|
99
|
95
|
|
Other Current Assets |
17
|
2
|
2
|
2
|
6
|
6
|
7
|
10
|
10
|
16
|
|
Total Current Assets |
91
|
59
|
76
|
78
|
103
|
136
|
123
|
155
|
202
|
173
|
|
PP&E Net |
25
|
29
|
34
|
53
|
66
|
335
|
326
|
345
|
327
|
347
|
|
PP&E Gross |
25
|
29
|
34
|
53
|
66
|
335
|
326
|
345
|
327
|
347
|
|
Accumulated Depreciation |
31
|
37
|
42
|
41
|
44
|
47
|
55
|
68
|
82
|
97
|
|
Intangible Assets |
104
|
104
|
105
|
106
|
128
|
142
|
147
|
166
|
171
|
227
|
|
Goodwill |
242
|
242
|
242
|
242
|
301
|
301
|
301
|
318
|
317
|
336
|
|
Other Long-Term Assets |
1
|
5
|
5
|
4
|
4
|
3
|
4
|
4
|
5
|
29
|
|
Other Assets |
242
|
242
|
242
|
242
|
301
|
301
|
301
|
318
|
317
|
336
|
|
Total Assets |
462
N/A
|
439
-5%
|
461
+5%
|
483
+5%
|
602
+25%
|
917
+52%
|
902
-2%
|
988
+9%
|
1 022
+3%
|
1 112
+9%
|
|
Liabilities | |||||||||||
Accounts Payable |
12
|
46
|
22
|
23
|
29
|
44
|
51
|
62
|
56
|
71
|
|
Accrued Liabilities |
22
|
0
|
19
|
26
|
22
|
24
|
33
|
44
|
39
|
40
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
7
|
1
|
0
|
1
|
1
|
33
|
36
|
38
|
39
|
38
|
|
Other Current Liabilities |
17
|
16
|
18
|
22
|
23
|
25
|
58
|
35
|
59
|
53
|
|
Total Current Liabilities |
58
|
62
|
59
|
72
|
75
|
126
|
179
|
179
|
193
|
202
|
|
Long-Term Debt |
258
|
124
|
119
|
107
|
170
|
446
|
346
|
346
|
374
|
449
|
|
Deferred Income Tax |
32
|
10
|
24
|
24
|
25
|
21
|
19
|
25
|
25
|
25
|
|
Minority Interest |
47
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
5
|
|
Other Liabilities |
7
|
9
|
9
|
12
|
29
|
18
|
1
|
28
|
9
|
7
|
|
Total Liabilities |
402
N/A
|
206
-49%
|
210
+2%
|
215
+3%
|
298
+39%
|
612
+105%
|
544
-11%
|
584
+7%
|
609
+4%
|
689
+13%
|
|
Equity | |||||||||||
Common Stock |
124
|
351
|
628
|
622
|
622
|
619
|
621
|
627
|
610
|
600
|
|
Retained Earnings |
64
|
117
|
102
|
83
|
49
|
45
|
4
|
41
|
84
|
103
|
|
Additional Paid In Capital |
0
|
0
|
2
|
4
|
7
|
8
|
9
|
12
|
15
|
17
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
|
Other Equity |
0
|
0
|
276
|
276
|
276
|
276
|
276
|
276
|
276
|
296
|
|
Total Equity |
60
N/A
|
234
+287%
|
251
+8%
|
267
+6%
|
304
+14%
|
306
+1%
|
359
+17%
|
404
+13%
|
413
+2%
|
424
+3%
|
|
Total Liabilities & Equity |
462
N/A
|
439
-5%
|
461
+5%
|
483
+5%
|
602
+25%
|
917
+52%
|
902
-2%
|
988
+9%
|
1 022
+3%
|
1 112
+9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
35
|
38
|
38
|
37
|
37
|
37
|
37
|
37
|
35
|
34
|