Ingenia Communities Group
ASX:INA
Balance Sheet
Balance Sheet Decomposition
Ingenia Communities Group
Current Assets | 134.3m |
Cash & Short-Term Investments | 14.5m |
Receivables | 21.5m |
Other Current Assets | 98.3m |
Non-Current Assets | 2.3B |
Long-Term Investments | 2.2B |
PP&E | 13.2m |
Intangibles | 102.4m |
Other Non-Current Assets | 7.6m |
Current Liabilities | 113.1m |
Accounts Payable | 73.4m |
Accrued Liabilities | 5.5m |
Other Current Liabilities | 34.2m |
Non-Current Liabilities | 770.4m |
Long-Term Debt | 675.9m |
Other Non-Current Liabilities | 94.5m |
Balance Sheet
Ingenia Communities Group
Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
13
|
15
|
15
|
10
|
14
|
20
|
11
|
19
|
14
|
46
|
|
Cash |
13
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
15
|
10
|
14
|
20
|
11
|
19
|
14
|
46
|
|
Total Receivables |
1
|
1
|
3
|
6
|
5
|
3
|
6
|
3
|
8
|
9
|
|
Accounts Receivables |
0
|
1
|
2
|
6
|
2
|
2
|
2
|
1
|
2
|
3
|
|
Other Receivables |
0
|
0
|
1
|
0
|
3
|
1
|
4
|
2
|
5
|
7
|
|
Inventory |
2
|
13
|
18
|
22
|
30
|
36
|
36
|
14
|
20
|
54
|
|
Other Current Assets |
57
|
65
|
4
|
0
|
31
|
16
|
36
|
13
|
12
|
36
|
|
Total Current Assets |
73
|
94
|
40
|
37
|
81
|
75
|
88
|
48
|
54
|
145
|
|
PP&E Net |
1
|
1
|
2
|
3
|
4
|
5
|
7
|
11
|
12
|
12
|
|
PP&E Gross |
1
|
1
|
2
|
0
|
4
|
5
|
7
|
11
|
12
|
12
|
|
Accumulated Depreciation |
1
|
1
|
1
|
0
|
2
|
3
|
2
|
4
|
5
|
6
|
|
Intangible Assets |
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
101
|
101
|
|
Note Receivable |
2
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
1
|
|
Long-Term Investments |
499
|
540
|
711
|
693
|
730
|
858
|
960
|
1 264
|
2 004
|
2 107
|
|
Other Long-Term Assets |
0
|
6
|
9
|
10
|
5
|
10
|
27
|
21
|
8
|
10
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
101
|
101
|
|
Total Assets |
575
N/A
|
645
+12%
|
767
+19%
|
748
-2%
|
826
+10%
|
953
+15%
|
1 093
+15%
|
1 354
+24%
|
2 183
+61%
|
2 378
+9%
|
|
Liabilities | |||||||||||
Accounts Payable |
9
|
10
|
12
|
20
|
31
|
45
|
31
|
43
|
82
|
74
|
|
Accrued Liabilities |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
5
|
5
|
|
Short-Term Debt |
190
|
162
|
207
|
27
|
8
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
4
|
4
|
|
Other Current Liabilities |
32
|
47
|
13
|
6
|
10
|
14
|
21
|
22
|
26
|
23
|
|
Total Current Liabilities |
232
|
220
|
234
|
55
|
52
|
63
|
56
|
70
|
117
|
106
|
|
Long-Term Debt |
98
|
67
|
104
|
170
|
233
|
251
|
84
|
272
|
491
|
658
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
53
|
|
Other Liabilities |
4
|
15
|
7
|
7
|
7
|
14
|
10
|
20
|
24
|
25
|
|
Total Liabilities |
335
N/A
|
302
-10%
|
345
+14%
|
232
-33%
|
292
+26%
|
327
+12%
|
150
-54%
|
361
+141%
|
668
+85%
|
841
+26%
|
|
Equity | |||||||||||
Common Stock |
569
|
657
|
723
|
810
|
814
|
900
|
1 219
|
1 230
|
1 704
|
1 704
|
|
Retained Earnings |
330
|
314
|
301
|
294
|
280
|
275
|
276
|
237
|
190
|
167
|
|
Other Equity |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
240
N/A
|
344
+43%
|
422
+23%
|
516
+22%
|
534
+4%
|
626
+17%
|
943
+51%
|
993
+5%
|
1 515
+53%
|
1 537
+1%
|
|
Total Liabilities & Equity |
575
N/A
|
645
+12%
|
767
+19%
|
748
-2%
|
826
+10%
|
953
+15%
|
1 093
+15%
|
1 354
+24%
|
2 183
+61%
|
2 378
+9%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
114
|
148
|
175
|
209
|
211
|
240
|
329
|
332
|
408
|
408
|