Pact Group Holdings Ltd
ASX:PGH
Balance Sheet
Balance Sheet Decomposition
Pact Group Holdings Ltd
Pact Group Holdings Ltd
Balance Sheet
Pact Group Holdings Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
0
|
3
|
23
|
24
|
33
|
52
|
40
|
68
|
50
|
76
|
62
|
102
|
79
|
68
|
|
| Cash |
0
|
0
|
23
|
24
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
3
|
0
|
0
|
0
|
52
|
40
|
68
|
50
|
76
|
62
|
102
|
79
|
68
|
|
| Short-Term Investments |
0
|
0
|
4
|
0
|
2
|
0
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
119
|
171
|
253
|
150
|
94
|
115
|
133
|
162
|
158
|
162
|
143
|
131
|
163
|
156
|
|
| Accounts Receivables |
119
|
171
|
238
|
137
|
50
|
64
|
78
|
107
|
112
|
125
|
91
|
89
|
104
|
100
|
|
| Other Receivables |
0
|
0
|
15
|
13
|
44
|
51
|
55
|
54
|
46
|
37
|
51
|
42
|
58
|
57
|
|
| Inventory |
84
|
94
|
105
|
115
|
118
|
147
|
169
|
211
|
212
|
224
|
243
|
285
|
252
|
245
|
|
| Other Current Assets |
3
|
4
|
8
|
8
|
8
|
7
|
9
|
10
|
15
|
14
|
17
|
14
|
16
|
11
|
|
| Total Current Assets |
206
|
272
|
394
|
298
|
253
|
321
|
351
|
454
|
434
|
476
|
465
|
531
|
510
|
481
|
|
| PP&E Net |
438
|
435
|
493
|
546
|
542
|
583
|
677
|
755
|
639
|
996
|
1 014
|
1 006
|
1 048
|
969
|
|
| PP&E Gross |
0
|
0
|
493
|
546
|
542
|
583
|
677
|
755
|
639
|
996
|
1 014
|
1 006
|
1 048
|
969
|
|
| Accumulated Depreciation |
0
|
0
|
335
|
431
|
464
|
483
|
537
|
749
|
757
|
811
|
903
|
954
|
1 111
|
1 065
|
|
| Intangible Assets |
227
|
228
|
1
|
1
|
3
|
2
|
36
|
33
|
30
|
14
|
12
|
1
|
1
|
0
|
|
| Goodwill |
0
|
0
|
250
|
326
|
337
|
415
|
511
|
551
|
447
|
443
|
447
|
425
|
428
|
314
|
|
| Note Receivable |
1
|
29
|
1
|
0
|
0
|
1
|
2
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
2
|
9
|
4
|
15
|
16
|
19
|
20
|
24
|
31
|
35
|
45
|
47
|
143
|
|
| Other Long-Term Assets |
22
|
20
|
81
|
29
|
28
|
34
|
35
|
35
|
22
|
36
|
34
|
47
|
48
|
44
|
|
| Other Assets |
0
|
0
|
250
|
326
|
337
|
415
|
511
|
551
|
447
|
443
|
447
|
425
|
428
|
314
|
|
| Total Assets |
895
N/A
|
986
+10%
|
1 228
+25%
|
1 204
-2%
|
1 177
-2%
|
1 373
+17%
|
1 630
+19%
|
1 851
+14%
|
1 597
-14%
|
1 996
+25%
|
2 008
+1%
|
2 056
+2%
|
2 082
+1%
|
1 952
-6%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
139
|
149
|
143
|
176
|
189
|
248
|
294
|
341
|
305
|
261
|
273
|
312
|
328
|
309
|
|
| Accrued Liabilities |
0
|
0
|
31
|
27
|
26
|
30
|
36
|
37
|
36
|
39
|
42
|
45
|
47
|
44
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
3
|
|
| Current Portion of Long-Term Debt |
340
|
27
|
7
|
1
|
0
|
2
|
2
|
0
|
0
|
69
|
71
|
72
|
81
|
78
|
|
| Other Current Liabilities |
49
|
43
|
46
|
43
|
91
|
72
|
92
|
101
|
77
|
142
|
105
|
99
|
76
|
102
|
|
| Total Current Liabilities |
529
|
220
|
227
|
247
|
306
|
353
|
424
|
479
|
418
|
511
|
491
|
530
|
532
|
538
|
|
| Long-Term Debt |
986
|
1 359
|
2 002
|
589
|
473
|
561
|
686
|
667
|
733
|
1 075
|
1 046
|
1 074
|
1 115
|
915
|
|
| Deferred Income Tax |
39
|
41
|
49
|
35
|
40
|
50
|
63
|
67
|
13
|
10
|
9
|
7
|
7
|
8
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
21
|
22
|
27
|
26
|
32
|
40
|
51
|
55
|
110
|
27
|
29
|
22
|
19
|
18
|
|
| Total Liabilities |
1 575
N/A
|
1 642
+4%
|
2 305
+40%
|
897
-61%
|
851
-5%
|
1 004
+18%
|
1 225
+22%
|
1 267
+3%
|
1 275
+1%
|
1 623
+27%
|
1 576
-3%
|
1 632
+4%
|
1 673
+3%
|
1 478
-12%
|
|
| Equity | |||||||||||||||
| Common Stock |
180
|
180
|
180
|
1 490
|
1 492
|
1 502
|
1 517
|
1 690
|
1 750
|
1 750
|
1 750
|
1 752
|
1 752
|
1 752
|
|
| Retained Earnings |
860
|
836
|
1 267
|
1 195
|
1 184
|
1 158
|
1 134
|
1 130
|
1 457
|
1 402
|
1 340
|
1 360
|
1 371
|
1 296
|
|
| Other Equity |
0
|
0
|
10
|
13
|
19
|
25
|
22
|
23
|
29
|
24
|
22
|
32
|
28
|
19
|
|
| Total Equity |
680
N/A
|
656
+4%
|
1 077
-64%
|
307
N/A
|
327
+6%
|
369
+13%
|
405
+10%
|
583
+44%
|
323
-45%
|
373
+16%
|
432
+16%
|
424
-2%
|
409
-4%
|
474
+16%
|
|
| Total Liabilities & Equity |
895
N/A
|
986
+10%
|
1 228
+25%
|
1 204
-2%
|
1 177
-2%
|
1 373
+17%
|
1 630
+19%
|
1 851
+14%
|
1 597
-14%
|
1 996
+25%
|
2 008
+1%
|
2 056
+2%
|
2 082
+1%
|
1 952
-6%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
297
|
297
|
297
|
297
|
297
|
299
|
302
|
332
|
344
|
344
|
344
|
344
|
344
|
344
|
|