Wendys Co
NASDAQ:WEN
Balance Sheet
Balance Sheet Decomposition
Wendys Co
Wendys Co
Balance Sheet
Wendys Co
| Dec-2002 | Dec-2003 | Jan-2005 | Jan-2006 | Dec-2006 | Dec-2007 | Dec-2008 | Jan-2010 | Jan-2011 | Jan-2012 | Dec-2012 | Dec-2013 | Dec-2014 | Jan-2016 | Jan-2017 | Dec-2017 | Dec-2018 | Dec-2019 | Jan-2021 | Jan-2022 | Jan-2023 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
456
|
561
|
368
|
203
|
148
|
78
|
90
|
592
|
513
|
475
|
453
|
580
|
267
|
327
|
198
|
171
|
431
|
300
|
307
|
249
|
746
|
516
|
451
|
301
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
53
|
353
|
508
|
471
|
188
|
174
|
206
|
282
|
193
|
171
|
209
|
185
|
232
|
249
|
185
|
150
|
131
|
90
|
|
| Cash Equivalents |
456
|
561
|
368
|
203
|
148
|
78
|
37
|
238
|
4
|
4
|
265
|
406
|
62
|
45
|
5
|
0
|
222
|
115
|
75
|
0
|
561
|
366
|
319
|
211
|
|
| Short-Term Investments |
175
|
173
|
198
|
771
|
122
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
13
|
13
|
64
|
284
|
60
|
28
|
97
|
88
|
84
|
68
|
61
|
63
|
68
|
105
|
99
|
114
|
110
|
118
|
110
|
120
|
116
|
122
|
100
|
117
|
|
| Accounts Receivables |
13
|
13
|
34
|
48
|
43
|
28
|
97
|
88
|
84
|
68
|
61
|
63
|
68
|
105
|
99
|
114
|
110
|
118
|
110
|
120
|
116
|
122
|
100
|
117
|
|
| Other Receivables |
0
|
0
|
30
|
236
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
2
|
2
|
2
|
11
|
10
|
11
|
25
|
23
|
23
|
13
|
14
|
10
|
7
|
4
|
3
|
3
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
|
| Other Current Assets |
23
|
24
|
37
|
386
|
52
|
51
|
169
|
176
|
135
|
179
|
182
|
269
|
220
|
180
|
153
|
115
|
121
|
133
|
266
|
218
|
189
|
193
|
179
|
192
|
|
| Total Current Assets |
669
|
773
|
670
|
1 655
|
392
|
170
|
381
|
879
|
755
|
735
|
710
|
922
|
562
|
617
|
453
|
404
|
666
|
554
|
688
|
593
|
1 058
|
838
|
736
|
618
|
|
| PP&E Net |
115
|
106
|
103
|
444
|
489
|
505
|
1 770
|
1 619
|
1 551
|
1 192
|
1 250
|
1 166
|
1 241
|
1 228
|
1 192
|
1 263
|
1 213
|
2 034
|
1 944
|
1 964
|
1 885
|
1 826
|
1 833
|
1 893
|
|
| PP&E Gross |
115
|
106
|
103
|
444
|
489
|
505
|
1 770
|
1 619
|
1 551
|
1 192
|
1 250
|
1 166
|
1 241
|
1 228
|
1 192
|
1 263
|
1 213
|
2 034
|
1 944
|
1 964
|
1 885
|
1 826
|
1 833
|
1 893
|
|
| Accumulated Depreciation |
21
|
33
|
46
|
69
|
113
|
159
|
207
|
347
|
455
|
298
|
399
|
474
|
423
|
406
|
416
|
490
|
564
|
592
|
681
|
737
|
799
|
868
|
926
|
985
|
|
| Intangible Assets |
8
|
8
|
39
|
76
|
71
|
45
|
1 412
|
1 393
|
1 359
|
1 304
|
1 302
|
1 306
|
1 351
|
1 340
|
1 323
|
1 322
|
1 294
|
1 247
|
1 225
|
1 281
|
1 249
|
1 219
|
1 192
|
1 171
|
|
| Goodwill |
91
|
64
|
118
|
518
|
521
|
469
|
854
|
881
|
884
|
870
|
876
|
843
|
823
|
771
|
741
|
743
|
748
|
756
|
751
|
775
|
773
|
774
|
771
|
774
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
46
|
35
|
39
|
13
|
12
|
7
|
5
|
5
|
5
|
9
|
18
|
14
|
2
|
6
|
4
|
4
|
0
|
0
|
0
|
|
| Long-Term Investments |
35
|
37
|
82
|
85
|
60
|
142
|
133
|
107
|
107
|
119
|
113
|
83
|
74
|
58
|
57
|
285
|
274
|
303
|
313
|
350
|
363
|
348
|
317
|
310
|
|
| Other Long-Term Assets |
49
|
54
|
54
|
31
|
28
|
77
|
62
|
57
|
65
|
55
|
45
|
38
|
82
|
91
|
164
|
62
|
83
|
99
|
114
|
135
|
167
|
179
|
185
|
190
|
|
| Other Assets |
91
|
64
|
118
|
518
|
521
|
469
|
854
|
881
|
884
|
870
|
876
|
843
|
823
|
771
|
741
|
743
|
748
|
756
|
751
|
775
|
773
|
774
|
771
|
774
|
|
| Total Assets |
967
N/A
|
1 043
+8%
|
1 067
+2%
|
2 810
+163%
|
1 560
-44%
|
1 455
-7%
|
4 646
+219%
|
4 975
+7%
|
4 733
-5%
|
4 289
-9%
|
4 303
+0%
|
4 363
+1%
|
4 138
-5%
|
4 109
-1%
|
3 939
-4%
|
4 097
+4%
|
4 292
+5%
|
4 995
+16%
|
5 040
+1%
|
5 101
+1%
|
5 499
+8%
|
5 183
-6%
|
5 035
-3%
|
4 957
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
19
|
16
|
23
|
189
|
49
|
54
|
139
|
104
|
81
|
81
|
71
|
84
|
77
|
54
|
28
|
23
|
22
|
23
|
31
|
41
|
44
|
27
|
28
|
30
|
|
| Accrued Liabilities |
73
|
86
|
15
|
523
|
150
|
118
|
118
|
155
|
150
|
135
|
103
|
95
|
65
|
81
|
69
|
70
|
58
|
124
|
155
|
139
|
118
|
122
|
124
|
119
|
|
| Short-Term Debt |
0
|
0
|
15
|
8
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
34
|
36
|
37
|
19
|
18
|
28
|
30
|
22
|
18
|
7
|
13
|
39
|
53
|
23
|
25
|
30
|
32
|
34
|
41
|
40
|
48
|
50
|
101
|
56
|
|
| Other Current Liabilities |
33
|
24
|
115
|
620
|
9
|
7
|
215
|
194
|
172
|
114
|
101
|
133
|
145
|
111
|
109
|
105
|
172
|
170
|
186
|
207
|
179
|
183
|
145
|
145
|
|
| Total Current Liabilities |
160
|
162
|
206
|
1 359
|
231
|
207
|
503
|
475
|
422
|
337
|
287
|
350
|
340
|
269
|
230
|
227
|
284
|
350
|
413
|
427
|
388
|
382
|
398
|
351
|
|
| Long-Term Debt |
353
|
483
|
447
|
895
|
702
|
712
|
1 081
|
1 501
|
1 554
|
1 350
|
1 445
|
1 425
|
1 385
|
2 403
|
2 488
|
2 724
|
2 753
|
2 738
|
2 724
|
2 916
|
3 394
|
3 302
|
3 237
|
3 377
|
|
| Deferred Income Tax |
60
|
26
|
20
|
9
|
16
|
0
|
475
|
476
|
412
|
458
|
438
|
483
|
494
|
460
|
447
|
299
|
269
|
271
|
281
|
268
|
270
|
270
|
263
|
288
|
|
| Minority Interest |
0
|
1
|
11
|
43
|
14
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
62
|
83
|
81
|
108
|
120
|
86
|
203
|
188
|
182
|
148
|
148
|
176
|
201
|
225
|
247
|
273
|
338
|
1 119
|
1 072
|
1 054
|
981
|
919
|
877
|
823
|
|
| Total Liabilities |
635
N/A
|
755
+19%
|
764
+1%
|
2 414
+216%
|
1 083
-55%
|
1 006
-7%
|
2 262
+125%
|
2 639
+17%
|
2 570
-3%
|
2 293
-11%
|
2 317
+1%
|
2 434
+5%
|
2 420
-1%
|
3 356
+39%
|
3 412
+2%
|
3 524
+3%
|
3 644
+3%
|
4 478
+23%
|
4 490
+0%
|
4 665
+4%
|
5 034
+8%
|
4 873
-3%
|
4 775
-2%
|
4 839
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3
|
9
|
9
|
9
|
9
|
9
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
47
|
|
| Retained Earnings |
361
|
342
|
337
|
259
|
186
|
167
|
358
|
381
|
413
|
435
|
467
|
492
|
446
|
357
|
291
|
163
|
146
|
186
|
239
|
344
|
415
|
410
|
400
|
435
|
|
| Additional Paid In Capital |
132
|
130
|
128
|
265
|
312
|
291
|
2 753
|
2 761
|
2 771
|
2 780
|
2 783
|
2 794
|
2 827
|
2 875
|
2 879
|
2 886
|
2 885
|
2 874
|
2 899
|
2 899
|
2 938
|
2 960
|
2 982
|
2 986
|
|
| Treasury Stock |
162
|
203
|
228
|
130
|
44
|
17
|
16
|
86
|
250
|
396
|
383
|
409
|
679
|
1 741
|
2 044
|
2 150
|
2 368
|
2 537
|
2 586
|
2 805
|
2 870
|
3 049
|
3 095
|
3 287
|
|
| Other Equity |
1
|
11
|
57
|
7
|
15
|
2
|
43
|
6
|
7
|
0
|
6
|
10
|
31
|
71
|
63
|
46
|
62
|
54
|
50
|
48
|
64
|
58
|
75
|
64
|
|
| Total Equity |
333
N/A
|
288
-14%
|
303
+5%
|
396
+31%
|
478
+21%
|
449
-6%
|
2 383
+431%
|
2 336
-2%
|
2 163
-7%
|
1 996
-8%
|
1 986
-1%
|
1 930
-3%
|
1 718
-11%
|
753
-56%
|
528
-30%
|
573
+9%
|
648
+13%
|
516
-20%
|
550
+6%
|
436
-21%
|
466
+7%
|
310
-33%
|
259
-16%
|
117
-55%
|
|
| Total Liabilities & Equity |
967
N/A
|
1 043
+8%
|
1 067
+2%
|
2 810
+163%
|
1 560
-44%
|
1 455
-7%
|
4 646
+219%
|
4 975
+7%
|
4 733
-5%
|
4 289
-9%
|
4 303
+0%
|
4 363
+1%
|
4 138
-5%
|
4 109
-1%
|
3 939
-4%
|
4 097
+4%
|
4 292
+5%
|
4 995
+16%
|
5 040
+1%
|
5 101
+1%
|
5 499
+8%
|
5 183
-6%
|
5 035
-3%
|
4 957
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
20
|
59
|
60
|
74
|
92
|
94
|
470
|
470
|
418
|
390
|
392
|
393
|
366
|
272
|
247
|
241
|
231
|
225
|
224
|
216
|
213
|
205
|
204
|
190
|
|