Heriot REIT Ltd
JSE:HET
Balance Sheet
Balance Sheet Decomposition
Heriot REIT Ltd
Heriot REIT Ltd
Balance Sheet
Heriot REIT Ltd
| Apr-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
8
|
113
|
28
|
86
|
110
|
123
|
46
|
69
|
121
|
|
| Cash Equivalents |
8
|
113
|
28
|
86
|
110
|
123
|
46
|
69
|
121
|
|
| Short-Term Investments |
0
|
78
|
43
|
46
|
50
|
50
|
0
|
0
|
10
|
|
| Total Receivables |
41
|
27
|
33
|
33
|
35
|
45
|
47
|
104
|
353
|
|
| Accounts Receivables |
37
|
24
|
32
|
33
|
35
|
45
|
47
|
104
|
33
|
|
| Other Receivables |
4
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
320
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
30
|
12
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
23
|
|
| Total Current Assets |
49
|
218
|
104
|
165
|
196
|
218
|
124
|
185
|
508
|
|
| PP&E Net |
26
|
25
|
25
|
26
|
27
|
26
|
35
|
58
|
57
|
|
| Note Receivable |
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 164
|
4 497
|
4 629
|
4 549
|
4 719
|
5 453
|
9 062
|
11 750
|
12 862
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
48
|
7
|
0
|
276
|
180
|
181
|
|
| Total Assets |
4 344
N/A
|
4 740
+9%
|
4 758
+0%
|
4 787
+1%
|
4 948
+3%
|
5 697
+15%
|
9 498
+67%
|
12 174
+28%
|
13 608
+12%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
49
|
59
|
64
|
67
|
86
|
87
|
155
|
187
|
216
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
30
|
404
|
710
|
132
|
431
|
247
|
610
|
166
|
314
|
|
| Other Current Liabilities |
2
|
1
|
0
|
0
|
6
|
10
|
51
|
46
|
101
|
|
| Total Current Liabilities |
81
|
464
|
774
|
199
|
523
|
344
|
816
|
399
|
545
|
|
| Long-Term Debt |
1 604
|
1 211
|
915
|
1 634
|
1 397
|
1 969
|
3 230
|
4 891
|
4 990
|
|
| Deferred Income Tax |
55
|
60
|
63
|
63
|
64
|
62
|
76
|
104
|
93
|
|
| Minority Interest |
54
|
46
|
45
|
45
|
47
|
42
|
1 351
|
1 107
|
1 290
|
|
| Other Liabilities |
0
|
0
|
6
|
18
|
0
|
0
|
71
|
0
|
0
|
|
| Total Liabilities |
1 793
N/A
|
1 781
-1%
|
1 803
+1%
|
1 960
+9%
|
2 030
+4%
|
2 418
+19%
|
5 544
+129%
|
6 500
+17%
|
6 918
+6%
|
|
| Equity | ||||||||||
| Common Stock |
2 550
|
2 549
|
2 549
|
2 549
|
2 549
|
2 549
|
2 549
|
3 469
|
3 469
|
|
| Retained Earnings |
0
|
411
|
406
|
279
|
369
|
730
|
1 405
|
2 205
|
3 221
|
|
| Total Equity |
2 550
N/A
|
2 959
+16%
|
2 955
0%
|
2 828
-4%
|
2 918
+3%
|
3 279
+12%
|
3 954
+21%
|
5 673
+43%
|
6 690
+18%
|
|
| Total Liabilities & Equity |
4 344
N/A
|
4 740
+9%
|
4 758
+0%
|
4 787
+1%
|
4 948
+3%
|
5 697
+15%
|
9 498
+67%
|
12 174
+28%
|
13 608
+12%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
256
|
255
|
255
|
255
|
255
|
255
|
255
|
318
|
319
|
|