Atlas Arteria Group
ASX:ALX
Balance Sheet
Balance Sheet Decomposition
Atlas Arteria Group
Atlas Arteria Group
Balance Sheet
Atlas Arteria Group
| 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 |
24
|
7
|
19
|
3
|
9
|
65
|
223
|
123
|
186
|
1 450
|
260
|
229
|
276
|
305
|
352
|
274
|
|
| Cash |
24
|
7
|
19
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
305
|
352
|
274
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
9
|
65
|
223
|
123
|
186
|
1 450
|
260
|
229
|
276
|
0
|
0
|
0
|
|
| Short-Term Investments |
14
|
14
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
246
|
0
|
0
|
0
|
|
| Total Receivables |
8
|
7
|
6
|
0
|
1
|
18
|
1
|
1
|
2
|
142
|
6
|
13
|
9
|
37
|
12
|
11
|
|
| Accounts Receivables |
3
|
3
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
142
|
6
|
6
|
5
|
5
|
3
|
3
|
|
| Other Receivables |
5
|
4
|
5
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
8
|
4
|
31
|
9
|
8
|
|
| Other Current Assets |
29
|
36
|
38
|
2
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
|
| Total Current Assets |
75
|
64
|
62
|
20
|
31
|
84
|
224
|
124
|
189
|
1 594
|
268
|
245
|
534
|
345
|
367
|
288
|
|
| PP&E Net |
773
|
742
|
747
|
0
|
0
|
0
|
0
|
1
|
5
|
11
|
13
|
17
|
16
|
15
|
14
|
14
|
|
| PP&E Gross |
773
|
742
|
747
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
240
|
266
|
297
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
72
|
70
|
71
|
0
|
0
|
0
|
0
|
2 190
|
2 578
|
2 439
|
2 064
|
2 101
|
2 168
|
2 104
|
2 215
|
2 014
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
79
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
244
|
267
|
248
|
|
| Long-Term Investments |
931
|
753
|
703
|
863
|
835
|
808
|
951
|
1 483
|
1 570
|
1 364
|
2 685
|
2 592
|
5 350
|
5 097
|
5 196
|
4 870
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
154
|
207
|
254
|
224
|
250
|
238
|
225
|
235
|
206
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
79
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
|
| Total Assets |
1 852
N/A
|
1 630
-12%
|
1 583
-3%
|
882
-44%
|
868
-2%
|
893
+3%
|
1 177
+32%
|
4 010
+241%
|
4 629
+15%
|
5 675
+23%
|
5 269
-7%
|
5 219
-1%
|
8 319
+59%
|
8 045
-3%
|
8 309
+3%
|
7 656
-8%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
7
|
7
|
9
|
1
|
1
|
2
|
2
|
10
|
8
|
12
|
10
|
8
|
15
|
8
|
12
|
12
|
|
| Accrued Liabilities |
4
|
3
|
3
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
2
|
5
|
5
|
6
|
6
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
65
|
77
|
46
|
54
|
93
|
100
|
102
|
113
|
107
|
|
| Other Current Liabilities |
57
|
75
|
82
|
6
|
25
|
27
|
57
|
54
|
30
|
44
|
6
|
3
|
4
|
4
|
5
|
7
|
|
| Total Current Liabilities |
69
|
89
|
94
|
7
|
26
|
28
|
59
|
130
|
115
|
105
|
72
|
109
|
124
|
119
|
134
|
133
|
|
| Long-Term Debt |
1 726
|
1 761
|
1 872
|
0
|
0
|
0
|
0
|
1 668
|
2 102
|
2 149
|
1 491
|
1 557
|
1 635
|
1 619
|
1 736
|
1 615
|
|
| Deferred Income Tax |
51
|
32
|
17
|
0
|
0
|
0
|
0
|
40
|
58
|
51
|
40
|
30
|
33
|
34
|
39
|
36
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
231
|
570
|
581
|
0
|
19
|
0
|
45
|
10
|
25
|
28
|
31
|
26
|
36
|
37
|
60
|
69
|
|
| Total Liabilities |
2 077
N/A
|
2 451
+18%
|
2 563
+5%
|
7
-100%
|
45
+567%
|
28
-37%
|
104
+266%
|
1 848
+1 679%
|
2 300
+24%
|
2 332
+1%
|
1 635
-30%
|
1 721
+5%
|
1 828
+6%
|
1 809
-1%
|
1 968
+9%
|
1 854
-6%
|
|
| Equity | |||||||||||||||||
| Common Stock |
1 511
|
1 532
|
1 553
|
1 570
|
1 616
|
1 563
|
1 537
|
2 180
|
2 193
|
3 463
|
3 950
|
3 950
|
6 985
|
6 985
|
6 985
|
6 985
|
|
| Retained Earnings |
1 714
|
2 004
|
2 129
|
733
|
816
|
743
|
523
|
46
|
55
|
273
|
305
|
408
|
497
|
823
|
865
|
1 457
|
|
| Other Equity |
22
|
349
|
405
|
39
|
23
|
45
|
59
|
28
|
190
|
153
|
11
|
44
|
3
|
74
|
221
|
275
|
|
| Total Equity |
225
N/A
|
821
-265%
|
981
-19%
|
876
N/A
|
823
-6%
|
865
+5%
|
1 073
+24%
|
2 162
+101%
|
2 329
+8%
|
3 344
+44%
|
3 634
+9%
|
3 498
-4%
|
6 490
+86%
|
6 236
-4%
|
6 341
+2%
|
5 802
-8%
|
|
| Total Liabilities & Equity |
1 852
N/A
|
1 630
-12%
|
1 583
-3%
|
882
-44%
|
868
-2%
|
893
+3%
|
1 177
+32%
|
4 010
+241%
|
4 629
+15%
|
5 675
+23%
|
5 269
-7%
|
5 219
-1%
|
8 319
+59%
|
8 045
-3%
|
8 309
+3%
|
7 656
-8%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
464
|
476
|
491
|
500
|
525
|
531
|
582
|
728
|
743
|
941
|
1 026
|
1 026
|
1 451
|
1 451
|
1 451
|
1 451
|
|