Charter Hall Social Infrastructure REIT
ASX:CQE
Balance Sheet
Balance Sheet Decomposition
Charter Hall Social Infrastructure REIT
Charter Hall Social Infrastructure REIT
Balance Sheet
Charter Hall Social Infrastructure REIT
| Jun-2003 | Jun-2004 | 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 |
7
|
7
|
12
|
22
|
0
|
4
|
29
|
14
|
9
|
9
|
0
|
2
|
1
|
1
|
2
|
2
|
9
|
76
|
5
|
11
|
15
|
12
|
20
|
|
| Cash Equivalents |
7
|
7
|
12
|
22
|
0
|
4
|
29
|
14
|
9
|
9
|
0
|
2
|
1
|
1
|
2
|
2
|
9
|
76
|
5
|
11
|
15
|
12
|
20
|
|
| Total Receivables |
1
|
4
|
19
|
4
|
8
|
8
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
1
|
1
|
8
|
7
|
5
|
7
|
5
|
4
|
|
| Accounts Receivables |
1
|
4
|
19
|
4
|
8
|
8
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
6
|
2
|
1
|
2
|
3
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
5
|
4
|
5
|
2
|
2
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
9
|
5
|
2
|
4
|
0
|
8
|
12
|
8
|
26
|
|
| Other Current Assets |
1
|
2
|
6
|
16
|
13
|
12
|
34
|
7
|
3
|
2
|
2
|
9
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
10
|
2
|
|
| Total Current Assets |
9
|
12
|
37
|
43
|
22
|
24
|
63
|
22
|
12
|
11
|
3
|
11
|
9
|
3
|
14
|
9
|
14
|
88
|
14
|
24
|
36
|
34
|
52
|
|
| PP&E Net |
3
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Gross |
3
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
70
|
122
|
98
|
212
|
364
|
439
|
376
|
347
|
342
|
347
|
366
|
453
|
646
|
751
|
889
|
1 020
|
1 173
|
1 263
|
1 527
|
2 035
|
2 205
|
2 137
|
2 077
|
|
| Other Long-Term Assets |
0
|
1
|
0
|
1
|
0
|
7
|
23
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
22
|
25
|
7
|
1
|
|
| Total Assets |
83
N/A
|
143
+73%
|
135
-6%
|
255
+90%
|
386
+51%
|
469
+22%
|
462
-2%
|
369
-20%
|
354
-4%
|
358
+1%
|
369
+3%
|
465
+26%
|
654
+41%
|
754
+15%
|
902
+20%
|
1 029
+14%
|
1 186
+15%
|
1 358
+14%
|
1 542
+14%
|
2 081
+35%
|
2 266
+9%
|
2 177
-4%
|
2 130
-2%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
0
|
2
|
2
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
|
| Accrued Liabilities |
1
|
2
|
3
|
5
|
3
|
6
|
5
|
7
|
2
|
2
|
1
|
1
|
2
|
3
|
9
|
3
|
6
|
4
|
30
|
17
|
15
|
13
|
13
|
|
| Short-Term Debt |
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
262
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
6
|
0
|
6
|
5
|
4
|
5
|
4
|
5
|
9
|
7
|
8
|
11
|
11
|
11
|
13
|
14
|
14
|
31
|
18
|
21
|
15
|
20
|
|
| Total Current Liabilities |
2
|
9
|
5
|
12
|
8
|
10
|
273
|
22
|
8
|
11
|
9
|
10
|
13
|
18
|
23
|
18
|
21
|
19
|
62
|
37
|
38
|
31
|
35
|
|
| Long-Term Debt |
24
|
60
|
60
|
129
|
219
|
245
|
0
|
164
|
138
|
133
|
125
|
146
|
192
|
198
|
247
|
298
|
270
|
288
|
302
|
552
|
738
|
724
|
661
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
1
|
1
|
2
|
2
|
4
|
6
|
3
|
3
|
5
|
1
|
0
|
0
|
0
|
0
|
2
|
|
| Total Liabilities |
26
N/A
|
69
+165%
|
65
-6%
|
141
+118%
|
227
+61%
|
255
+12%
|
282
+11%
|
186
-34%
|
147
-21%
|
145
-1%
|
135
-7%
|
158
+17%
|
209
+33%
|
222
+6%
|
274
+23%
|
319
+16%
|
296
-7%
|
308
+4%
|
364
+18%
|
588
+62%
|
776
+32%
|
755
-3%
|
698
-8%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
57
|
74
|
70
|
109
|
147
|
166
|
166
|
166
|
195
|
195
|
195
|
238
|
318
|
324
|
330
|
344
|
491
|
621
|
630
|
641
|
650
|
661
|
659
|
|
| Retained Earnings |
0
|
0
|
0
|
6
|
12
|
48
|
13
|
17
|
12
|
18
|
39
|
69
|
128
|
202
|
288
|
353
|
379
|
414
|
527
|
822
|
840
|
761
|
773
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
10
|
14
|
21
|
15
|
22
|
30
|
0
|
0
|
0
|
|
| Total Equity |
57
N/A
|
74
+31%
|
70
-6%
|
114
+63%
|
159
+39%
|
214
+35%
|
180
-16%
|
183
+2%
|
207
+13%
|
213
+3%
|
234
+10%
|
307
+31%
|
445
+45%
|
532
+19%
|
629
+18%
|
711
+13%
|
890
+25%
|
1 050
+18%
|
1 178
+12%
|
1 493
+27%
|
1 490
0%
|
1 422
-5%
|
1 432
+1%
|
|
| Total Liabilities & Equity |
83
N/A
|
143
+73%
|
135
-6%
|
255
+90%
|
386
+51%
|
469
+22%
|
462
-2%
|
369
-20%
|
354
-4%
|
358
+1%
|
369
+3%
|
465
+26%
|
654
+41%
|
754
+15%
|
902
+20%
|
1 029
+14%
|
1 186
+15%
|
1 358
+14%
|
1 542
+14%
|
2 081
+35%
|
2 266
+9%
|
2 177
-4%
|
2 130
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
58
|
76
|
76
|
101
|
127
|
139
|
139
|
139
|
176
|
176
|
176
|
205
|
245
|
248
|
251
|
256
|
301
|
359
|
363
|
365
|
368
|
372
|
371
|
|