Premium Brands Holdings Corp
TSX:PBH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Premium Brands Holdings Corp
TSX:PBH
|
CA |
Balance Sheet
Balance Sheet Decomposition
Premium Brands Holdings Corp
Premium Brands Holdings Corp
Balance Sheet
Premium Brands Holdings Corp
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4
|
0
|
0
|
1
|
2
|
1
|
2
|
1
|
1
|
5
|
4
|
1
|
10
|
11
|
19
|
15
|
19
|
18
|
363
|
17
|
11
|
28
|
49
|
29
|
|
| Cash Equivalents |
4
|
0
|
0
|
1
|
2
|
1
|
2
|
1
|
1
|
5
|
4
|
1
|
10
|
11
|
19
|
15
|
19
|
18
|
363
|
17
|
11
|
28
|
49
|
29
|
|
| Total Receivables |
27
|
18
|
18
|
17
|
18
|
31
|
35
|
34
|
53
|
79
|
80
|
93
|
117
|
160
|
181
|
221
|
322
|
347
|
387
|
522
|
591
|
510
|
496
|
571
|
|
| Accounts Receivables |
27
|
14
|
16
|
17
|
18
|
31
|
35
|
34
|
48
|
69
|
72
|
85
|
106
|
149
|
165
|
204
|
303
|
337
|
381
|
511
|
548
|
460
|
490
|
545
|
|
| Other Receivables |
0
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
5
|
9
|
8
|
8
|
10
|
11
|
16
|
16
|
19
|
10
|
6
|
10
|
43
|
50
|
5
|
26
|
|
| Inventory |
19
|
9
|
11
|
18
|
21
|
40
|
44
|
46
|
57
|
80
|
80
|
109
|
122
|
142
|
170
|
218
|
340
|
396
|
449
|
645
|
786
|
747
|
901
|
1 046
|
|
| Other Current Assets |
6
|
22
|
8
|
4
|
2
|
3
|
3
|
7
|
4
|
14
|
7
|
8
|
7
|
7
|
8
|
10
|
15
|
19
|
26
|
29
|
38
|
44
|
56
|
56
|
|
| Total Current Assets |
55
|
49
|
37
|
39
|
44
|
74
|
83
|
88
|
115
|
177
|
170
|
211
|
254
|
320
|
379
|
464
|
696
|
781
|
1 225
|
1 212
|
1 426
|
1 328
|
1 502
|
1 701
|
|
| PP&E Net |
81
|
43
|
46
|
45
|
53
|
60
|
70
|
66
|
76
|
168
|
166
|
177
|
203
|
227
|
252
|
319
|
476
|
803
|
853
|
1 082
|
1 438
|
1 729
|
2 104
|
2 130
|
|
| PP&E Gross |
81
|
43
|
46
|
45
|
53
|
60
|
70
|
66
|
76
|
168
|
166
|
177
|
203
|
227
|
252
|
319
|
476
|
803
|
853
|
1 082
|
1 438
|
1 729
|
2 104
|
2 130
|
|
| Accumulated Depreciation |
60
|
29
|
37
|
43
|
48
|
53
|
60
|
69
|
85
|
108
|
110
|
126
|
145
|
172
|
212
|
238
|
342
|
506
|
598
|
721
|
906
|
1 085
|
1 237
|
1 363
|
|
| Intangible Assets |
0
|
9
|
4
|
5
|
7
|
41
|
41
|
38
|
54
|
77
|
72
|
75
|
72
|
80
|
150
|
201
|
453
|
490
|
518
|
526
|
559
|
541
|
556
|
537
|
|
| Goodwill |
42
|
38
|
44
|
61
|
65
|
108
|
111
|
111
|
141
|
150
|
155
|
169
|
175
|
210
|
320
|
439
|
777
|
780
|
853
|
1 001
|
1 093
|
1 084
|
1 134
|
1 113
|
|
| Note Receivable |
10
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
15
|
18
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
5
|
8
|
10
|
9
|
10
|
26
|
27
|
65
|
74
|
569
|
539
|
454
|
457
|
414
|
|
| Other Long-Term Assets |
24
|
46
|
25
|
5
|
5
|
2
|
2
|
44
|
43
|
40
|
33
|
27
|
26
|
10
|
11
|
11
|
22
|
19
|
18
|
19
|
24
|
23
|
70
|
53
|
|
| Other Assets |
42
|
38
|
44
|
61
|
65
|
108
|
111
|
111
|
141
|
150
|
155
|
169
|
175
|
210
|
320
|
439
|
777
|
780
|
853
|
1 001
|
1 093
|
1 084
|
1 134
|
1 113
|
|
| Total Assets |
228
N/A
|
205
-10%
|
156
-24%
|
156
0%
|
174
+12%
|
286
+64%
|
307
+8%
|
350
+14%
|
432
+23%
|
615
+42%
|
606
-1%
|
670
+11%
|
739
+10%
|
856
+16%
|
1 121
+31%
|
1 460
+30%
|
2 451
+68%
|
2 937
+20%
|
3 542
+21%
|
4 409
+24%
|
5 079
+15%
|
5 158
+2%
|
5 822
+13%
|
5 947
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
27
|
16
|
19
|
17
|
20
|
36
|
43
|
37
|
54
|
80
|
83
|
94
|
103
|
134
|
156
|
179
|
247
|
285
|
369
|
446
|
419
|
471
|
579
|
598
|
|
| Short-Term Debt |
16
|
13
|
9
|
2
|
6
|
10
|
11
|
5
|
9
|
21
|
13
|
35
|
6
|
11
|
13
|
20
|
58
|
41
|
19
|
35
|
37
|
16
|
49
|
21
|
|
| Current Portion of Long-Term Debt |
8
|
8
|
5
|
0
|
0
|
0
|
0
|
8
|
20
|
21
|
127
|
113
|
3
|
4
|
7
|
34
|
84
|
98
|
36
|
38
|
52
|
56
|
534
|
687
|
|
| Other Current Liabilities |
0
|
10
|
2
|
3
|
2
|
2
|
2
|
11
|
8
|
9
|
10
|
9
|
9
|
11
|
14
|
34
|
18
|
28
|
70
|
63
|
56
|
95
|
70
|
82
|
|
| Total Current Liabilities |
50
|
47
|
34
|
22
|
28
|
48
|
56
|
62
|
90
|
130
|
233
|
252
|
120
|
160
|
189
|
267
|
407
|
453
|
494
|
581
|
565
|
638
|
1 232
|
1 388
|
|
| Long-Term Debt |
50
|
36
|
30
|
22
|
12
|
97
|
107
|
112
|
149
|
252
|
147
|
189
|
386
|
325
|
407
|
632
|
1 087
|
1 270
|
1 294
|
1 882
|
2 489
|
2 578
|
2 616
|
2 709
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
45
|
48
|
85
|
77
|
95
|
105
|
121
|
116
|
136
|
136
|
|
| Minority Interest |
1
|
1
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
|
| Other Liabilities |
1
|
6
|
0
|
0
|
0
|
4
|
4
|
39
|
13
|
27
|
20
|
20
|
28
|
36
|
54
|
15
|
49
|
66
|
62
|
66
|
91
|
60
|
70
|
60
|
|
| Total Liabilities |
102
N/A
|
89
-13%
|
65
-27%
|
44
-32%
|
42
-5%
|
150
+261%
|
170
+13%
|
213
+26%
|
253
+19%
|
411
+62%
|
401
-2%
|
462
+15%
|
535
+16%
|
537
+0%
|
695
+30%
|
962
+38%
|
1 627
+69%
|
1 866
+15%
|
1 944
+4%
|
2 635
+36%
|
3 266
+24%
|
3 392
+4%
|
4 050
+19%
|
4 289
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
128
|
122
|
122
|
128
|
154
|
154
|
156
|
158
|
164
|
198
|
209
|
222
|
227
|
345
|
430
|
482
|
754
|
1 024
|
1 570
|
1 713
|
1 703
|
1 704
|
1 722
|
1 733
|
|
| Retained Earnings |
3
|
4
|
28
|
13
|
19
|
14
|
14
|
16
|
13
|
3
|
7
|
20
|
37
|
58
|
34
|
7
|
29
|
16
|
28
|
61
|
110
|
63
|
7
|
123
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
2
|
2
|
3
|
3
|
5
|
4
|
5
|
3
|
3
|
2
|
7
|
14
|
33
|
30
|
23
|
41
|
31
|
0
|
0
|
0
|
0
|
58
|
50
|
|
| Total Equity |
126
N/A
|
116
-8%
|
92
-21%
|
112
+22%
|
133
+18%
|
135
+2%
|
138
+2%
|
137
-1%
|
179
+31%
|
204
+14%
|
204
+0%
|
209
+2%
|
204
-2%
|
320
+57%
|
426
+33%
|
498
+17%
|
824
+66%
|
1 071
+30%
|
1 598
+49%
|
1 774
+11%
|
1 813
+2%
|
1 767
-3%
|
1 773
+0%
|
1 659
-6%
|
|
| Total Liabilities & Equity |
228
N/A
|
205
-10%
|
156
-24%
|
156
0%
|
174
+12%
|
286
+64%
|
307
+8%
|
350
+14%
|
432
+23%
|
615
+42%
|
606
-1%
|
670
+11%
|
739
+10%
|
856
+16%
|
1 121
+31%
|
1 460
+30%
|
2 451
+68%
|
2 937
+20%
|
3 542
+21%
|
4 409
+24%
|
5 079
+15%
|
5 158
+2%
|
5 822
+13%
|
5 947
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
15
|
17
|
17
|
18
|
18
|
18
|
20
|
21
|
22
|
22
|
27
|
30
|
31
|
34
|
37
|
44
|
45
|
44
|
44
|
45
|
45
|
|