IDP Education Ltd
ASX:IEL
Balance Sheet
Balance Sheet Decomposition
IDP Education Ltd
IDP Education Ltd
Balance Sheet
IDP Education Ltd
| Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
33
|
49
|
53
|
43
|
35
|
42
|
49
|
56
|
307
|
307
|
197
|
167
|
|
| Cash |
33
|
49
|
53
|
43
|
35
|
42
|
49
|
56
|
87
|
307
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
220
|
0
|
197
|
167
|
|
| Short-Term Investments |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
28
|
26
|
24
|
29
|
32
|
42
|
56
|
112
|
108
|
109
|
150
|
276
|
|
| Accounts Receivables |
22
|
21
|
20
|
23
|
26
|
34
|
51
|
96
|
87
|
100
|
138
|
256
|
|
| Other Receivables |
6
|
5
|
4
|
6
|
6
|
9
|
5
|
16
|
21
|
10
|
12
|
20
|
|
| Other Current Assets |
5
|
10
|
10
|
16
|
10
|
10
|
14
|
17
|
14
|
15
|
24
|
31
|
|
| Total Current Assets |
66
|
85
|
87
|
96
|
77
|
95
|
119
|
185
|
429
|
432
|
370
|
474
|
|
| PP&E Net |
21
|
17
|
5
|
11
|
17
|
14
|
19
|
21
|
107
|
102
|
117
|
143
|
|
| PP&E Gross |
21
|
17
|
5
|
11
|
17
|
14
|
19
|
21
|
107
|
102
|
117
|
143
|
|
| Accumulated Depreciation |
13
|
19
|
12
|
13
|
14
|
19
|
23
|
29
|
47
|
68
|
99
|
128
|
|
| Intangible Assets |
35
|
35
|
42
|
44
|
40
|
88
|
100
|
99
|
82
|
86
|
271
|
291
|
|
| Goodwill |
11
|
11
|
11
|
13
|
13
|
38
|
39
|
39
|
39
|
40
|
166
|
260
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
3
|
6
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
6
|
5
|
4
|
9
|
|
| Other Long-Term Assets |
2
|
1
|
3
|
1
|
6
|
6
|
7
|
18
|
26
|
29
|
43
|
52
|
|
| Other Assets |
11
|
11
|
11
|
13
|
13
|
38
|
39
|
39
|
39
|
40
|
166
|
260
|
|
| Total Assets |
135
N/A
|
149
+10%
|
148
-1%
|
165
+12%
|
154
-7%
|
240
+56%
|
289
+20%
|
369
+28%
|
692
+87%
|
695
+0%
|
975
+40%
|
1 233
+27%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
20
|
23
|
20
|
32
|
31
|
37
|
53
|
69
|
39
|
65
|
89
|
146
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
36
|
44
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
17
|
18
|
18
|
25
|
|
| Other Current Liabilities |
12
|
20
|
29
|
36
|
41
|
64
|
60
|
73
|
114
|
61
|
87
|
137
|
|
| Total Current Liabilities |
32
|
43
|
49
|
68
|
72
|
102
|
118
|
142
|
170
|
171
|
230
|
351
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
39
|
59
|
60
|
127
|
125
|
238
|
305
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
7
|
6
|
6
|
5
|
5
|
48
|
51
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Liabilities |
1
|
3
|
3
|
6
|
3
|
3
|
5
|
7
|
6
|
6
|
4
|
9
|
|
| Total Liabilities |
33
N/A
|
45
+36%
|
51
+13%
|
74
+44%
|
75
+1%
|
151
+102%
|
188
+24%
|
215
+15%
|
309
+43%
|
307
-1%
|
519
+69%
|
716
+38%
|
|
| Equity | |||||||||||||
| Common Stock |
28
|
28
|
28
|
27
|
25
|
23
|
19
|
14
|
282
|
282
|
282
|
282
|
|
| Retained Earnings |
76
|
76
|
71
|
63
|
58
|
71
|
91
|
140
|
114
|
117
|
183
|
239
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
4
|
10
|
2
|
11
|
4
|
5
|
11
|
|
| Other Equity |
2
|
1
|
1
|
1
|
4
|
2
|
0
|
1
|
2
|
6
|
4
|
6
|
|
| Total Equity |
102
N/A
|
104
+2%
|
97
-7%
|
91
-5%
|
79
-13%
|
89
+12%
|
101
+14%
|
154
+52%
|
384
+149%
|
389
+1%
|
456
+17%
|
517
+13%
|
|
| Total Liabilities & Equity |
135
N/A
|
149
+10%
|
148
-1%
|
165
+12%
|
154
-7%
|
240
+56%
|
289
+20%
|
369
+28%
|
692
+87%
|
695
+0%
|
975
+40%
|
1 233
+27%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
250
|
250
|
250
|
250
|
249
|
249
|
249
|
254
|
278
|
278
|
278
|
278
|
|