GWA Group Ltd
ASX:GWA
Balance Sheet
Balance Sheet Decomposition
GWA Group Ltd
Current Assets | 193.2m |
Cash & Short-Term Investments | 43.2m |
Receivables | 45m |
Other Current Assets | 105m |
Non-Current Assets | 474.9m |
Long-Term Investments | 526k |
PP&E | 50.7m |
Intangibles | 417.4m |
Other Non-Current Assets | 6.3m |
Current Liabilities | 120.2m |
Accounts Payable | 58.7m |
Accrued Liabilities | 5.5m |
Other Current Liabilities | 56m |
Non-Current Liabilities | 240.9m |
Long-Term Debt | 140.5m |
Other Non-Current Liabilities | 100.5m |
Balance Sheet
GWA Group Ltd
Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
16
|
12
|
11
|
21
|
13
|
28
|
40
|
32
|
43
|
31
|
|
Cash |
16
|
12
|
11
|
21
|
13
|
28
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
40
|
32
|
43
|
31
|
|
Short-Term Investments |
17
|
18
|
22
|
15
|
23
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
88
|
83
|
64
|
52
|
66
|
61
|
71
|
57
|
56
|
70
|
|
Accounts Receivables |
81
|
81
|
63
|
51
|
65
|
61
|
70
|
56
|
55
|
69
|
|
Other Receivables |
7
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
|
Inventory |
80
|
113
|
83
|
76
|
72
|
70
|
75
|
79
|
70
|
109
|
|
Other Current Assets |
26
|
46
|
18
|
2
|
3
|
69
|
6
|
4
|
4
|
8
|
|
Total Current Assets |
227
|
272
|
198
|
166
|
177
|
228
|
192
|
172
|
173
|
218
|
|
PP&E Net |
110
|
97
|
14
|
11
|
10
|
15
|
69
|
93
|
79
|
67
|
|
PP&E Gross |
110
|
97
|
14
|
11
|
10
|
15
|
69
|
93
|
79
|
67
|
|
Accumulated Depreciation |
131
|
137
|
114
|
50
|
35
|
26
|
29
|
26
|
31
|
36
|
|
Intangible Assets |
336
|
335
|
311
|
309
|
308
|
287
|
355
|
354
|
353
|
352
|
|
Goodwill |
51
|
34
|
6
|
6
|
6
|
0
|
67
|
67
|
67
|
67
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
|
Other Long-Term Assets |
16
|
15
|
22
|
18
|
16
|
10
|
16
|
16
|
3
|
9
|
|
Other Assets |
51
|
34
|
6
|
6
|
6
|
0
|
67
|
67
|
67
|
67
|
|
Total Assets |
740
N/A
|
752
+2%
|
551
-27%
|
511
-7%
|
518
+1%
|
541
+4%
|
699
+29%
|
701
+0%
|
678
-3%
|
716
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
50
|
57
|
44
|
34
|
48
|
46
|
55
|
44
|
51
|
66
|
|
Accrued Liabilities |
12
|
12
|
8
|
7
|
7
|
4
|
6
|
5
|
6
|
6
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
38
|
37
|
31
|
|
Other Current Liabilities |
37
|
61
|
59
|
31
|
20
|
25
|
12
|
11
|
10
|
5
|
|
Total Current Liabilities |
99
|
130
|
111
|
72
|
75
|
75
|
81
|
98
|
104
|
108
|
|
Long-Term Debt |
195
|
175
|
125
|
120
|
112
|
125
|
222
|
212
|
176
|
198
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
103
|
103
|
90
|
95
|
|
Other Liabilities |
19
|
21
|
9
|
11
|
10
|
7
|
6
|
9
|
11
|
11
|
|
Total Liabilities |
313
N/A
|
326
+4%
|
245
-25%
|
203
-17%
|
198
-3%
|
207
+5%
|
412
+99%
|
422
+2%
|
381
-10%
|
412
+8%
|
|
Equity | |||||||||||
Common Stock |
408
|
408
|
338
|
308
|
308
|
308
|
308
|
308
|
311
|
311
|
|
Retained Earnings |
21
|
21
|
30
|
5
|
16
|
24
|
19
|
21
|
11
|
12
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
2
|
3
|
2
|
5
|
3
|
2
|
2
|
7
|
4
|
4
|
|
Total Equity |
427
N/A
|
426
0%
|
306
-28%
|
308
+1%
|
321
+4%
|
333
+4%
|
287
-14%
|
280
-2%
|
297
+6%
|
304
+2%
|
|
Total Liabilities & Equity |
740
N/A
|
752
+2%
|
551
-27%
|
511
-7%
|
518
+1%
|
541
+4%
|
699
+29%
|
701
+0%
|
678
-3%
|
716
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
279
|
279
|
279
|
264
|
264
|
264
|
264
|
264
|
265
|
265
|