Floor & Decor Holdings, Inc. balance sheet
At the end of fiscal 2025, Floor & Decor Holdings, Inc. had total assets of $5.47bn, total liabilities of $3.06bn and shareholders' equity of $2.41bn. It held $249m in cash against $198m of debt: net cash of $51.1m.
Balance sheet
| Fiscal year | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 0 | 1 | 1 | 1 | 27 | 308 | 139 | 10 | 34 | 188 | 249 | 392 |
| Receivables | — | 35 | 54 | 68 | 19 | 11 | 7 | — | — | — | — | — |
| Inventory | — | 294 | 428 | 471 | 582 | 654 | 1,008 | 1,292 | 1,106 | 1,133 | 1,133 | 1,173 |
| Total current assets | — | 336 | 503 | 559 | 701 | 1,040 | 1,273 | 1,457 | 1,317 | 1,492 | 1,528 | 1,758 |
| Goodwill | — | 227 | 227 | 227 | 227 | 227 | 255 | 255 | 258 | 258 | 258 | 258 |
| Total assets | — | 831 | 1,068 | 1,234 | 2,324 | 2,880 | 3,731 | 4,351 | 4,663 | 5,050 | 5,469 | 5,716 |
| Accounts payable | — | 158 | 259 | 314 | 368 | 418 | 662 | 591 | 679 | 795 | 684 | 791 |
| Deferred revenue (current) | — | 14 | 23 | 5 | 7 | 10 | 14 | 10 | 11 | 13 | 11 | 14 |
| Total current liabilities | — | 244 | 359 | 404 | 553 | 699 | 1,032 | 1,007 | 1,152 | 1,244 | 1,151 | 1,336 |
| Short-term debt | — | 4 | 4 | 4 | 0 | 2 | 2 | 2 | 2 | 2 | 3 | 2 |
| Long-term debt | — | 337 | 145 | 142 | 143 | 207 | 196 | 406 | 195 | 195 | 194 | 194 |
| Total debt | 0 | 400 | 194 | 149 | 146 | 218 | 207 | 415 | 202 | 200 | 198 | 200 |
| Total liabilities | — | 697 | 625 | 650 | 1,560 | 1,883 | 2,407 | 2,694 | 2,732 | 2,880 | 3,061 | 3,231 |
| Shareholders' equity | 312 | 134 | 443 | 584 | 764 | 997 | 1,323 | 1,657 | 1,931 | 2,170 | 2,409 | 2,485 |
| Net debt (negative = net cash) | −0 | 399 | 193 | 148 | 118 | −90 | 67 | 405 | 168 | 13 | −51 | −192 |
| Shares outstanding | — | — | — | — | — | — | — | — | 107m | 107m | 108m | 105m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Inventory | 1,133 | 1,189 | 1,211 | 1,164 | 1,133 | 1,149 | 1,141 | 1,173 |
| Total current assets | 1,492 | 1,531 | 1,553 | 1,594 | 1,528 | 1,605 | 1,731 | 1,758 |
| Goodwill | 258 | 258 | 258 | 258 | 258 | 258 | 258 | 258 |
| Total assets | 5,050 | 5,368 | 5,411 | 5,521 | 5,469 | 5,576 | 5,711 | 5,716 |
| Accounts payable | 795 | 814 | 777 | 725 | 684 | 735 | 783 | 791 |
| Deferred revenue (current) | 13 | 15 | 14 | 13 | 11 | 19 | 13 | 14 |
| Total current liabilities | 1,244 | 1,254 | 1,238 | 1,255 | 1,151 | 1,395 | 1,298 | 1,336 |
| Short-term debt | 2 | 2 | 2 | 2 | 3 | 196 | 2 | 2 |
| Long-term debt | 195 | 194 | 194 | 194 | 194 | 0 | 194 | 194 |
| Total debt | 197 | 197 | 196 | 196 | 196 | 196 | 195 | 196 |
| Total liabilities | 2,880 | 3,147 | 3,117 | 3,159 | 3,061 | 3,120 | 3,215 | 3,231 |
| Shareholders' equity | 2,170 | 2,222 | 2,294 | 2,362 | 2,409 | 2,457 | 2,496 | 2,485 |
| Shares outstanding | 107m | 108m | 108m | 108m | 108m | 108m | 107m | 105m |
Compare with peers
Head to head: FND vs LOWFND vs HD
More: Home Improvement Retail stocks compared, Consumer Discretionary sector, rankings of US companies