Hornbach Baumarkt AG
LSE:0ENN
Balance Sheet
Balance Sheet Decomposition
Hornbach Baumarkt AG
Hornbach Baumarkt AG
Balance Sheet
Hornbach Baumarkt AG
| Feb-2012 | Feb-2013 | Feb-2014 | Feb-2015 | Feb-2016 | Feb-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Feb-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
404
|
317
|
371
|
335
|
283
|
113
|
102
|
243
|
302
|
335
|
|
| Cash |
387
|
301
|
371
|
335
|
283
|
113
|
102
|
243
|
302
|
335
|
|
| Cash Equivalents |
18
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
61
|
57
|
54
|
67
|
76
|
59
|
64
|
78
|
87
|
120
|
|
| Accounts Receivables |
7
|
6
|
9
|
6
|
10
|
51
|
62
|
73
|
85
|
113
|
|
| Other Receivables |
54
|
51
|
45
|
61
|
66
|
8
|
2
|
5
|
2
|
6
|
|
| Inventory |
476
|
482
|
505
|
533
|
588
|
626
|
658
|
756
|
814
|
945
|
|
| Other Current Assets |
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
|
| Total Current Assets |
941
|
857
|
930
|
934
|
948
|
828
|
825
|
1 076
|
1 204
|
1 400
|
|
| PP&E Net |
641
|
702
|
712
|
758
|
992
|
1 087
|
1 120
|
1 222
|
2 316
|
2 321
|
|
| PP&E Gross |
641
|
702
|
712
|
758
|
992
|
1 087
|
1 120
|
1 222
|
2 316
|
2 321
|
|
| Accumulated Depreciation |
559
|
576
|
601
|
641
|
683
|
731
|
780
|
841
|
863
|
914
|
|
| Intangible Assets |
13
|
10
|
8
|
8
|
9
|
12
|
16
|
14
|
13
|
14
|
|
| Note Receivable |
12
|
8
|
6
|
4
|
3
|
1
|
2
|
2
|
1
|
2
|
|
| Long-Term Investments |
10
|
7
|
6
|
17
|
19
|
22
|
25
|
14
|
17
|
15
|
|
| Other Long-Term Assets |
7
|
10
|
6
|
7
|
13
|
6
|
7
|
6
|
10
|
11
|
|
| Other Assets |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Assets |
1 628
N/A
|
1 597
-2%
|
1 670
+5%
|
1 731
+4%
|
1 986
+15%
|
1 960
-1%
|
1 998
+2%
|
2 338
+17%
|
3 564
+52%
|
3 765
+6%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
189
|
198
|
227
|
231
|
273
|
244
|
254
|
227
|
251
|
293
|
|
| Accrued Liabilities |
55
|
18
|
20
|
22
|
26
|
27
|
28
|
29
|
31
|
29
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
19
|
8
|
7
|
5
|
93
|
27
|
11
|
314
|
189
|
189
|
|
| Other Current Liabilities |
102
|
113
|
129
|
142
|
127
|
147
|
160
|
167
|
197
|
260
|
|
| Total Current Liabilities |
365
|
337
|
383
|
401
|
520
|
446
|
453
|
738
|
668
|
771
|
|
| Long-Term Debt |
407
|
367
|
360
|
335
|
418
|
424
|
413
|
447
|
1 686
|
1 671
|
|
| Deferred Income Tax |
36
|
34
|
33
|
31
|
29
|
27
|
26
|
17
|
13
|
10
|
|
| Other Liabilities |
29
|
38
|
32
|
42
|
47
|
52
|
58
|
67
|
66
|
59
|
|
| Total Liabilities |
836
N/A
|
776
-7%
|
808
+4%
|
809
+0%
|
1 014
+25%
|
949
-6%
|
949
0%
|
1 269
+34%
|
2 432
+92%
|
2 510
+3%
|
|
| Equity | |||||||||||
| Common Stock |
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
|
| Retained Earnings |
670
|
726
|
747
|
789
|
698
|
732
|
773
|
792
|
845
|
978
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
144
|
144
|
144
|
144
|
144
|
144
|
|
| Other Equity |
26
|
0
|
20
|
38
|
36
|
39
|
36
|
37
|
48
|
38
|
|
| Total Equity |
792
N/A
|
822
+4%
|
862
+5%
|
922
+7%
|
973
+5%
|
1 011
+4%
|
1 049
+4%
|
1 069
+2%
|
1 132
+6%
|
1 255
+11%
|
|
| Total Liabilities & Equity |
1 628
N/A
|
1 597
-2%
|
1 670
+5%
|
1 731
+4%
|
1 986
+15%
|
1 960
-1%
|
1 998
+2%
|
2 338
+17%
|
3 564
+52%
|
3 765
+6%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
32
|
|