Harvey Norman Holdings Ltd
ASX:HVN
Balance Sheet
Balance Sheet Decomposition
Harvey Norman Holdings Ltd
Harvey Norman Holdings Ltd
Balance Sheet
Harvey Norman Holdings Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
30
|
27
|
89
|
149
|
123
|
137
|
36
|
125
|
105
|
114
|
141
|
162
|
145
|
170
|
100
|
66
|
124
|
201
|
313
|
264
|
249
|
219
|
273
|
280
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
36
|
125
|
105
|
114
|
141
|
111
|
119
|
170
|
100
|
66
|
124
|
201
|
287
|
207
|
155
|
125
|
182
|
187
|
|
| Cash Equivalents |
30
|
27
|
89
|
149
|
123
|
137
|
0
|
0
|
0
|
0
|
0
|
51
|
26
|
0
|
0
|
0
|
0
|
0
|
26
|
57
|
94
|
94
|
91
|
93
|
|
| Short-Term Investments |
11
|
9
|
3
|
35
|
3
|
32
|
53
|
59
|
86
|
90
|
56
|
19
|
22
|
42
|
66
|
43
|
78
|
43
|
30
|
41
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
568
|
653
|
764
|
843
|
1 005
|
1 028
|
1 001
|
1 077
|
1 082
|
1 065
|
1 018
|
1 054
|
1 119
|
1 111
|
1 097
|
641
|
725
|
742
|
512
|
889
|
1 065
|
993
|
941
|
928
|
|
| Accounts Receivables |
526
|
613
|
711
|
785
|
921
|
941
|
948
|
1 032
|
1 039
|
1 022
|
985
|
979
|
1 049
|
1 075
|
1 049
|
616
|
646
|
712
|
458
|
869
|
1 009
|
944
|
914
|
899
|
|
| Other Receivables |
42
|
39
|
53
|
58
|
84
|
87
|
54
|
45
|
42
|
43
|
33
|
75
|
70
|
36
|
48
|
25
|
79
|
30
|
54
|
21
|
57
|
49
|
28
|
29
|
|
| Inventory |
155
|
189
|
244
|
252
|
259
|
223
|
226
|
260
|
262
|
337
|
263
|
269
|
298
|
298
|
316
|
316
|
345
|
396
|
392
|
479
|
524
|
546
|
558
|
628
|
|
| Other Current Assets |
13
|
6
|
8
|
12
|
22
|
27
|
26
|
16
|
22
|
21
|
21
|
28
|
24
|
24
|
27
|
46
|
46
|
75
|
51
|
53
|
68
|
73
|
63
|
52
|
|
| Total Current Assets |
777
|
883
|
1 108
|
1 292
|
1 412
|
1 447
|
1 341
|
1 536
|
1 557
|
1 627
|
1 499
|
1 532
|
1 607
|
1 645
|
1 606
|
1 112
|
1 318
|
1 456
|
1 298
|
1 727
|
1 906
|
1 831
|
1 836
|
1 888
|
|
| PP&E Net |
801
|
929
|
1 130
|
1 232
|
1 367
|
1 554
|
1 766
|
1 865
|
1 928
|
2 114
|
2 190
|
549
|
569
|
553
|
581
|
625
|
660
|
696
|
1 799
|
1 861
|
1 927
|
2 143
|
2 203
|
2 363
|
|
| PP&E Gross |
801
|
929
|
1 130
|
1 232
|
1 367
|
1 554
|
1 766
|
1 865
|
1 928
|
2 114
|
2 190
|
549
|
569
|
553
|
581
|
625
|
660
|
696
|
1 799
|
1 861
|
1 927
|
2 143
|
2 203
|
2 363
|
|
| Accumulated Depreciation |
218
|
239
|
284
|
311
|
340
|
324
|
377
|
420
|
489
|
504
|
517
|
551
|
556
|
562
|
587
|
574
|
580
|
581
|
578
|
520
|
551
|
596
|
618
|
594
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
24
|
21
|
22
|
19
|
24
|
58
|
57
|
59
|
78
|
84
|
81
|
75
|
69
|
65
|
63
|
64
|
58
|
57
|
74
|
85
|
|
| Goodwill |
13
|
12
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
15
|
11
|
13
|
7
|
72
|
74
|
79
|
78
|
49
|
49
|
73
|
53
|
88
|
82
|
69
|
|
| Long-Term Investments |
61
|
64
|
70
|
116
|
111
|
123
|
193
|
195
|
148
|
167
|
167
|
1 884
|
1 945
|
1 974
|
2 090
|
2 298
|
2 452
|
2 532
|
2 616
|
2 940
|
3 293
|
3 548
|
3 731
|
3 964
|
|
| Other Long-Term Assets |
17
|
39
|
50
|
60
|
106
|
48
|
43
|
42
|
23
|
23
|
28
|
28
|
19
|
0
|
0
|
0
|
0
|
0
|
3
|
9
|
8
|
5
|
1
|
3
|
|
| Other Assets |
13
|
12
|
11
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 669
N/A
|
1 926
+15%
|
2 369
+23%
|
2 710
+14%
|
3 030
+12%
|
3 193
+5%
|
3 365
+5%
|
3 656
+9%
|
3 705
+1%
|
4 004
+8%
|
3 952
-1%
|
4 065
+3%
|
4 225
+4%
|
4 327
+2%
|
4 432
+2%
|
4 190
-5%
|
4 578
+9%
|
4 799
+5%
|
5 829
+21%
|
6 673
+14%
|
7 246
+9%
|
7 672
+6%
|
7 928
+3%
|
8 373
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
395
|
429
|
553
|
559
|
552
|
533
|
513
|
657
|
656
|
702
|
554
|
517
|
642
|
651
|
666
|
183
|
229
|
221
|
284
|
270
|
259
|
263
|
291
|
291
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
66
|
43
|
31
|
37
|
98
|
66
|
44
|
39
|
63
|
72
|
87
|
95
|
94
|
102
|
123
|
136
|
128
|
125
|
147
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
185
|
350
|
91
|
44
|
179
|
0
|
0
|
234
|
192
|
185
|
181
|
123
|
103
|
70
|
61
|
67
|
84
|
138
|
|
| Current Portion of Long-Term Debt |
32
|
26
|
63
|
73
|
119
|
111
|
231
|
224
|
63
|
61
|
55
|
173
|
470
|
170
|
260
|
201
|
241
|
372
|
130
|
425
|
339
|
151
|
152
|
604
|
|
| Other Current Liabilities |
68
|
41
|
41
|
62
|
43
|
140
|
106
|
118
|
114
|
89
|
65
|
100
|
111
|
133
|
88
|
87
|
84
|
89
|
167
|
257
|
194
|
131
|
144
|
192
|
|
| Total Current Liabilities |
495
|
496
|
657
|
693
|
713
|
848
|
1 079
|
1 380
|
961
|
994
|
918
|
834
|
1 262
|
1 251
|
1 279
|
743
|
830
|
899
|
785
|
1 145
|
990
|
739
|
796
|
1 372
|
|
| Long-Term Debt |
291
|
391
|
472
|
655
|
734
|
457
|
150
|
12
|
345
|
545
|
526
|
648
|
229
|
290
|
201
|
334
|
503
|
347
|
1 238
|
1 243
|
1 504
|
1 961
|
2 043
|
1 552
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
114
|
126
|
161
|
170
|
185
|
208
|
199
|
194
|
208
|
199
|
226
|
267
|
281
|
331
|
318
|
381
|
447
|
495
|
539
|
597
|
|
| Minority Interest |
70
|
68
|
70
|
78
|
90
|
50
|
47
|
53
|
54
|
35
|
31
|
34
|
20
|
20
|
22
|
22
|
27
|
30
|
31
|
28
|
33
|
35
|
36
|
42
|
|
| Other Liabilities |
7
|
5
|
12
|
10
|
26
|
19
|
27
|
36
|
56
|
28
|
43
|
25
|
34
|
30
|
37
|
32
|
26
|
24
|
10
|
11
|
12
|
10
|
12
|
8
|
|
| Total Liabilities |
863
N/A
|
960
+11%
|
1 211
+26%
|
1 436
+19%
|
1 677
+17%
|
1 500
-11%
|
1 465
-2%
|
1 650
+13%
|
1 601
-3%
|
1 810
+13%
|
1 716
-5%
|
1 735
+1%
|
1 754
+1%
|
1 790
+2%
|
1 766
-1%
|
1 399
-21%
|
1 667
+19%
|
1 631
-2%
|
2 382
+46%
|
2 808
+18%
|
2 985
+6%
|
3 241
+9%
|
3 427
+6%
|
3 570
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
247
|
247
|
247
|
247
|
247
|
249
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
380
|
385
|
386
|
388
|
552
|
718
|
718
|
718
|
718
|
718
|
718
|
|
| Retained Earnings |
423
|
548
|
668
|
760
|
1 081
|
1 394
|
1 615
|
1 703
|
1 795
|
1 902
|
1 950
|
2 002
|
2 096
|
2 030
|
2 112
|
2 217
|
2 326
|
2 386
|
2 503
|
2 874
|
3 250
|
3 410
|
3 487
|
3 704
|
|
| Unrealized Security Profit/Loss |
134
|
173
|
244
|
268
|
36
|
50
|
52
|
65
|
70
|
69
|
76
|
81
|
99
|
111
|
121
|
145
|
156
|
164
|
169
|
231
|
266
|
242
|
243
|
279
|
|
| Other Equity |
2
|
2
|
0
|
0
|
10
|
0
|
27
|
22
|
21
|
37
|
49
|
13
|
18
|
16
|
48
|
42
|
41
|
66
|
57
|
42
|
28
|
60
|
53
|
102
|
|
| Total Equity |
806
N/A
|
966
+20%
|
1 158
+20%
|
1 274
+10%
|
1 353
+6%
|
1 693
+25%
|
1 900
+12%
|
2 006
+6%
|
2 103
+5%
|
2 194
+4%
|
2 236
+2%
|
2 330
+4%
|
2 471
+6%
|
2 537
+3%
|
2 666
+5%
|
2 790
+5%
|
2 911
+4%
|
3 167
+9%
|
3 446
+9%
|
3 865
+12%
|
4 261
+10%
|
4 431
+4%
|
4 501
+2%
|
4 803
+7%
|
|
| Total Liabilities & Equity |
1 669
N/A
|
1 926
+15%
|
2 369
+23%
|
2 710
+14%
|
3 030
+12%
|
3 193
+5%
|
3 365
+5%
|
3 656
+9%
|
3 705
+1%
|
4 004
+8%
|
3 952
-1%
|
4 065
+3%
|
4 225
+4%
|
4 327
+2%
|
4 432
+2%
|
4 190
-5%
|
4 578
+9%
|
4 799
+5%
|
5 829
+21%
|
6 673
+14%
|
7 246
+9%
|
7 672
+6%
|
7 928
+3%
|
8 373
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 112
|
1 112
|
1 113
|
1 114
|
1 114
|
1 115
|
1 119
|
1 119
|
1 119
|
1 119
|
1 119
|
1 119
|
1 119
|
1 154
|
1 156
|
1 156
|
1 157
|
1 206
|
1 246
|
1 246
|
1 246
|
1 246
|
1 246
|
1 246
|
|