AUB Group Ltd
ASX:AUB
Balance Sheet
Balance Sheet Decomposition
AUB Group Ltd
AUB Group Ltd
Balance Sheet
AUB Group Ltd
| Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
58
|
58
|
59
|
69
|
81
|
102
|
116
|
151
|
152
|
156
|
158
|
153
|
159
|
220
|
243
|
282
|
592
|
1 197
|
1 286
|
1 343
|
|
| Cash Equivalents |
0
|
58
|
58
|
59
|
69
|
81
|
102
|
116
|
151
|
152
|
156
|
158
|
153
|
159
|
220
|
243
|
282
|
592
|
1 197
|
1 286
|
1 343
|
|
| Short-Term Investments |
0
|
4
|
4
|
2
|
1
|
2
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
12
|
19
|
13
|
|
| Total Receivables |
0
|
53
|
55
|
70
|
88
|
90
|
102
|
117
|
157
|
183
|
165
|
166
|
176
|
180
|
80
|
69
|
64
|
118
|
255
|
241
|
273
|
|
| Accounts Receivables |
0
|
53
|
55
|
68
|
87
|
88
|
101
|
117
|
156
|
180
|
162
|
163
|
172
|
177
|
73
|
62
|
59
|
101
|
248
|
236
|
263
|
|
| Other Receivables |
0
|
0
|
0
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
7
|
7
|
6
|
16
|
7
|
5
|
10
|
|
| Other Current Assets |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
74
|
61
|
47
|
|
| Total Current Assets |
0
|
115
|
119
|
131
|
157
|
173
|
205
|
234
|
309
|
335
|
321
|
325
|
329
|
338
|
300
|
313
|
348
|
713
|
1 537
|
1 607
|
1 675
|
|
| PP&E Net |
0
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
7
|
8
|
6
|
9
|
11
|
11
|
15
|
38
|
30
|
30
|
83
|
84
|
90
|
|
| PP&E Gross |
0
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
7
|
8
|
6
|
9
|
11
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
6
|
4
|
6
|
8
|
8
|
8
|
9
|
11
|
13
|
12
|
12
|
15
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
15
|
13
|
13
|
16
|
14
|
12
|
11
|
24
|
23
|
19
|
27
|
27
|
25
|
60
|
54
|
53
|
63
|
513
|
501
|
596
|
|
| Goodwill |
0
|
37
|
44
|
48
|
58
|
58
|
63
|
72
|
135
|
151
|
181
|
220
|
237
|
242
|
341
|
329
|
416
|
560
|
1 443
|
1 542
|
2 006
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
10
|
10
|
8
|
|
| Long-Term Investments |
0
|
22
|
29
|
55
|
69
|
73
|
80
|
80
|
83
|
105
|
142
|
135
|
142
|
156
|
128
|
271
|
281
|
259
|
268
|
275
|
326
|
|
| Other Long-Term Assets |
0
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
6
|
5
|
6
|
6
|
7
|
7
|
13
|
15
|
15
|
15
|
28
|
29
|
32
|
|
| Other Assets |
0
|
37
|
44
|
48
|
58
|
58
|
63
|
72
|
135
|
151
|
181
|
220
|
237
|
242
|
341
|
329
|
416
|
560
|
1 443
|
1 542
|
2 006
|
|
| Total Assets |
0
N/A
|
195
+97 400%
|
212
+9%
|
253
+20%
|
308
+21%
|
325
+6%
|
367
+13%
|
407
+11%
|
564
+39%
|
627
+11%
|
675
+8%
|
721
+7%
|
754
+5%
|
781
+4%
|
856
+10%
|
1 020
+19%
|
1 146
+12%
|
1 640
+43%
|
3 884
+137%
|
4 049
+4%
|
4 733
+17%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
0
|
80
|
83
|
94
|
122
|
130
|
8
|
8
|
14
|
13
|
12
|
27
|
16
|
16
|
18
|
24
|
28
|
42
|
54
|
82
|
73
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
10
|
10
|
12
|
15
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
|
| Short-Term Debt |
0
|
0
|
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 |
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
10
|
12
|
9
|
4
|
6
|
9
|
19
|
19
|
19
|
17
|
35
|
20
|
26
|
|
| Other Current Liabilities |
0
|
10
|
12
|
27
|
29
|
19
|
165
|
177
|
245
|
267
|
247
|
218
|
242
|
234
|
226
|
225
|
252
|
431
|
1 294
|
1 266
|
1 288
|
|
| Total Current Liabilities |
0
|
91
|
95
|
122
|
152
|
150
|
174
|
195
|
280
|
301
|
277
|
262
|
280
|
273
|
263
|
268
|
300
|
490
|
1 383
|
1 369
|
1 485
|
|
| Long-Term Debt |
0
|
13
|
14
|
20
|
34
|
34
|
34
|
33
|
43
|
42
|
57
|
84
|
89
|
112
|
86
|
242
|
219
|
58
|
627
|
704
|
932
|
|
| Deferred Income Tax |
0
|
5
|
5
|
5
|
6
|
6
|
5
|
5
|
9
|
9
|
7
|
10
|
10
|
9
|
20
|
16
|
15
|
18
|
118
|
119
|
149
|
|
| Minority Interest |
0
|
4
|
7
|
9
|
11
|
12
|
12
|
13
|
33
|
40
|
48
|
57
|
69
|
67
|
68
|
61
|
120
|
143
|
234
|
237
|
382
|
|
| Other Liabilities |
0
|
2
|
3
|
3
|
2
|
1
|
2
|
2
|
3
|
5
|
22
|
14
|
30
|
30
|
4
|
4
|
14
|
77
|
243
|
107
|
94
|
|
| Total Liabilities |
0
N/A
|
114
+114 000%
|
124
+9%
|
158
+28%
|
204
+29%
|
203
-1%
|
226
+11%
|
248
+10%
|
366
+48%
|
397
+8%
|
412
+4%
|
427
+4%
|
477
+12%
|
490
+3%
|
441
-10%
|
591
+34%
|
667
+13%
|
786
+18%
|
2 604
+231%
|
2 537
-3%
|
3 042
+20%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
0
|
49
|
50
|
50
|
50
|
61
|
71
|
76
|
91
|
108
|
129
|
142
|
142
|
142
|
256
|
259
|
267
|
609
|
946
|
1 141
|
1 166
|
|
| Retained Earnings |
0
|
28
|
34
|
42
|
50
|
58
|
68
|
81
|
106
|
120
|
134
|
152
|
135
|
149
|
159
|
171
|
214
|
252
|
271
|
321
|
385
|
|
| Unrealized Security Profit/Loss |
0
|
4
|
3
|
3
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
63
|
50
|
141
|
|
| Total Equity |
0
N/A
|
81
+80 800%
|
88
+8%
|
95
+8%
|
103
+9%
|
122
+18%
|
141
+15%
|
159
+13%
|
198
+24%
|
230
+16%
|
263
+15%
|
294
+12%
|
277
-6%
|
291
+5%
|
415
+43%
|
429
+3%
|
479
+12%
|
854
+78%
|
1 280
+50%
|
1 512
+18%
|
1 692
+12%
|
|
| Total Liabilities & Equity |
0
N/A
|
195
+97 400%
|
212
+9%
|
253
+20%
|
308
+21%
|
325
+6%
|
367
+13%
|
407
+11%
|
564
+39%
|
627
+11%
|
675
+8%
|
721
+7%
|
754
+5%
|
781
+4%
|
856
+10%
|
1 020
+19%
|
1 146
+12%
|
1 640
+43%
|
3 884
+137%
|
4 049
+4%
|
4 733
+17%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
48
|
51
|
51
|
51
|
51
|
53
|
55
|
57
|
59
|
61
|
63
|
66
|
66
|
66
|
75
|
75
|
76
|
92
|
108
|
116
|
117
|
|