Truworths International Ltd
JSE:TRU
Balance Sheet
Balance Sheet Decomposition
Truworths International Ltd
Truworths International Ltd
Balance Sheet
Truworths International Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jul-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jul-2017 | Jul-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jul-2022 | Jul-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
130
|
445
|
454
|
632
|
219
|
2
|
27
|
58
|
63
|
1 489
|
1 560
|
1 325
|
1 588
|
1 462
|
1 592
|
2 055
|
982
|
777
|
2 150
|
1 077
|
1 068
|
1 462
|
801
|
964
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
2
|
27
|
58
|
63
|
1 489
|
1 560
|
1 325
|
1 588
|
1 462
|
1 592
|
2 055
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
130
|
445
|
454
|
632
|
219
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
982
|
777
|
2 150
|
1 077
|
1 068
|
1 462
|
801
|
964
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
214
|
506
|
709
|
1 255
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
658
|
796
|
963
|
1 217
|
1 519
|
1 962
|
2 077
|
2 281
|
2 561
|
3 033
|
3 421
|
3 766
|
4 182
|
4 637
|
5 281
|
5 271
|
5 110
|
4 938
|
4 174
|
4 327
|
4 966
|
5 546
|
5 419
|
5 438
|
|
| Accounts Receivables |
658
|
796
|
963
|
1 217
|
1 445
|
1 887
|
2 022
|
2 246
|
2 531
|
2 995
|
3 391
|
3 714
|
4 130
|
4 576
|
5 120
|
5 097
|
5 110
|
4 763
|
3 844
|
4 110
|
4 642
|
5 212
|
5 123
|
5 109
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
74
|
75
|
55
|
35
|
30
|
38
|
30
|
52
|
52
|
61
|
161
|
174
|
0
|
175
|
330
|
217
|
324
|
334
|
296
|
329
|
|
| Inventory |
156
|
169
|
198
|
262
|
290
|
353
|
397
|
463
|
450
|
530
|
670
|
787
|
863
|
1 074
|
2 401
|
1 916
|
2 072
|
2 108
|
2 010
|
1 755
|
1 819
|
2 244
|
2 312
|
2 500
|
|
| Other Current Assets |
18
|
20
|
23
|
22
|
32
|
51
|
48
|
68
|
83
|
79
|
69
|
113
|
83
|
108
|
374
|
338
|
238
|
171
|
91
|
57
|
118
|
165
|
1 567
|
2 341
|
|
| Total Current Assets |
961
|
1 431
|
1 639
|
2 133
|
2 060
|
2 582
|
3 055
|
3 579
|
4 412
|
5 131
|
5 720
|
5 991
|
6 716
|
7 281
|
9 648
|
9 580
|
8 402
|
7 994
|
8 425
|
7 216
|
7 971
|
9 417
|
10 099
|
11 243
|
|
| PP&E Net |
283
|
278
|
276
|
306
|
379
|
455
|
527
|
618
|
694
|
724
|
775
|
857
|
934
|
1 053
|
1 622
|
1 637
|
5 935
|
5 128
|
4 439
|
3 903
|
4 279
|
5 398
|
6 078
|
6 109
|
|
| PP&E Gross |
283
|
0
|
0
|
306
|
379
|
455
|
527
|
618
|
694
|
724
|
775
|
857
|
934
|
1 053
|
1 622
|
1 637
|
0
|
5 128
|
4 439
|
3 903
|
4 279
|
5 398
|
6 078
|
6 109
|
|
| Accumulated Depreciation |
342
|
0
|
0
|
546
|
373
|
414
|
472
|
553
|
535
|
650
|
783
|
954
|
1 138
|
1 248
|
1 547
|
1 854
|
0
|
1 791
|
1 912
|
1 724
|
1 853
|
2 141
|
2 444
|
2 672
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
21
|
55
|
53
|
48
|
65
|
77
|
94
|
103
|
106
|
217
|
3 631
|
3 037
|
3 227
|
2 616
|
569
|
551
|
539
|
590
|
1 534
|
1 625
|
|
| Goodwill |
0
|
0
|
38
|
38
|
52
|
72
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
346
|
1 805
|
1 552
|
1 629
|
346
|
294
|
294
|
294
|
294
|
294
|
294
|
|
| Note Receivable |
50
|
23
|
30
|
29
|
0
|
110
|
99
|
97
|
94
|
141
|
143
|
118
|
99
|
82
|
78
|
64
|
109
|
99
|
53
|
91
|
36
|
77
|
28
|
28
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
4
|
9
|
19
|
32
|
29
|
30
|
31
|
32
|
35
|
33
|
36
|
315
|
353
|
|
| Other Long-Term Assets |
126
|
110
|
105
|
79
|
122
|
63
|
79
|
73
|
142
|
60
|
92
|
108
|
122
|
159
|
245
|
240
|
288
|
425
|
469
|
431
|
339
|
321
|
304
|
252
|
|
| Other Assets |
0
|
0
|
38
|
38
|
52
|
72
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
346
|
1 805
|
1 552
|
1 629
|
346
|
294
|
294
|
294
|
294
|
294
|
294
|
|
| Total Assets |
1 420
N/A
|
1 841
+30%
|
2 088
+13%
|
2 584
+24%
|
2 634
+2%
|
3 337
+27%
|
3 903
+17%
|
4 506
+15%
|
5 498
+22%
|
6 224
+13%
|
6 917
+11%
|
7 271
+5%
|
8 076
+11%
|
9 157
+13%
|
17 061
+86%
|
16 139
-5%
|
19 620
+22%
|
16 639
-15%
|
14 281
-14%
|
12 521
-12%
|
13 491
+8%
|
16 133
+20%
|
18 652
+16%
|
19 904
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
169
|
270
|
337
|
417
|
448
|
575
|
596
|
626
|
630
|
745
|
518
|
636
|
970
|
1 113
|
1 889
|
1 392
|
1 736
|
1 306
|
1 486
|
1 574
|
1 487
|
1 422
|
1 424
|
1 767
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
9
|
28
|
59
|
68
|
119
|
114
|
59
|
65
|
144
|
162
|
279
|
221
|
0
|
267
|
325
|
391
|
190
|
173
|
216
|
221
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
263
|
180
|
0
|
154
|
930
|
935
|
1 099
|
975
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
366
|
144
|
1 825
|
1 496
|
3 649
|
1 740
|
1 679
|
2 219
|
2 190
|
2 513
|
|
| Other Current Liabilities |
58
|
114
|
157
|
266
|
182
|
203
|
243
|
167
|
192
|
235
|
262
|
254
|
232
|
186
|
421
|
223
|
215
|
373
|
115
|
276
|
471
|
493
|
423
|
335
|
|
| Total Current Liabilities |
227
|
384
|
493
|
683
|
639
|
836
|
898
|
861
|
941
|
1 094
|
839
|
955
|
1 346
|
1 461
|
2 955
|
1 980
|
4 039
|
3 622
|
5 575
|
4 135
|
4 757
|
5 242
|
5 352
|
5 811
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 042
|
3 641
|
4 755
|
4 153
|
2 562
|
2 062
|
2 464
|
2 996
|
3 195
|
2 697
|
|
| Deferred Income Tax |
107
|
86
|
76
|
21
|
11
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
0
|
0
|
576
|
454
|
430
|
278
|
0
|
0
|
0
|
0
|
337
|
394
|
|
| Minority Interest |
0
|
0
|
12
|
13
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
29
|
35
|
18
|
64
|
76
|
97
|
85
|
94
|
97
|
84
|
97
|
97
|
88
|
192
|
863
|
614
|
542
|
207
|
136
|
133
|
164
|
241
|
262
|
271
|
|
| Total Liabilities |
363
N/A
|
505
+39%
|
599
+19%
|
781
+30%
|
726
-7%
|
943
+30%
|
983
+4%
|
955
-3%
|
1 127
+18%
|
1 178
+5%
|
936
-21%
|
1 052
+12%
|
1 434
+36%
|
1 653
+15%
|
8 436
+410%
|
6 689
-21%
|
9 766
+46%
|
8 260
-15%
|
8 273
+0%
|
6 330
-23%
|
7 385
+17%
|
8 479
+15%
|
9 146
+8%
|
9 173
+0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
14
|
36
|
50
|
65
|
79
|
159
|
205
|
293
|
368
|
551
|
706
|
706
|
729
|
739
|
743
|
521
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
999
|
1 263
|
1 586
|
1 937
|
2 407
|
2 779
|
3 474
|
4 249
|
5 089
|
5 996
|
6 947
|
7 954
|
6 926
|
7 723
|
8 801
|
9 683
|
10 208
|
8 931
|
7 080
|
7 929
|
8 292
|
9 720
|
11 426
|
12 513
|
|
| Additional Paid In Capital |
125
|
153
|
177
|
197
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
67
|
80
|
275
|
330
|
528
|
421
|
604
|
763
|
797
|
1 191
|
1 274
|
2 028
|
652
|
770
|
882
|
939
|
1 083
|
1 291
|
1 815
|
2 259
|
2 186
|
2 066
|
1 920
|
1 782
|
|
| Other Equity |
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
82
|
103
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 058
N/A
|
1 336
+26%
|
1 488
+11%
|
1 804
+21%
|
1 908
+6%
|
2 394
+25%
|
2 920
+22%
|
3 551
+22%
|
4 371
+23%
|
5 046
+15%
|
5 981
+19%
|
6 219
+4%
|
6 642
+7%
|
7 504
+13%
|
8 625
+15%
|
9 450
+10%
|
9 854
+4%
|
8 379
-15%
|
6 008
-28%
|
6 191
+3%
|
6 106
-1%
|
7 654
+25%
|
9 506
+24%
|
10 731
+13%
|
|
| Total Liabilities & Equity |
1 420
N/A
|
1 841
+30%
|
2 088
+13%
|
2 584
+24%
|
2 634
+2%
|
3 337
+27%
|
3 903
+17%
|
4 506
+15%
|
5 498
+22%
|
6 224
+13%
|
6 917
+11%
|
7 271
+5%
|
8 076
+11%
|
9 157
+13%
|
17 061
+86%
|
16 139
-5%
|
19 620
+22%
|
16 639
-15%
|
14 281
-14%
|
12 521
-12%
|
13 491
+8%
|
16 133
+20%
|
18 652
+16%
|
19 904
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
468
|
461
|
446
|
487
|
483
|
433
|
428
|
425
|
425
|
423
|
424
|
418
|
414
|
419
|
425
|
429
|
428
|
426
|
414
|
396
|
368
|
369
|
372
|
375
|
|