Perpetual Ltd
ASX:PPT
Balance Sheet
Balance Sheet Decomposition
Perpetual Ltd
Perpetual Ltd
Balance Sheet
Perpetual Ltd
| Jun-2002 | 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 |
3
|
2
|
1
|
15
|
22
|
48
|
51
|
67
|
54
|
80
|
73
|
178
|
247
|
238
|
263
|
122
|
109
|
300
|
164
|
147
|
175
|
263
|
221
|
343
|
|
| Cash |
3
|
2
|
1
|
15
|
22
|
48
|
51
|
67
|
54
|
80
|
73
|
178
|
247
|
238
|
263
|
122
|
109
|
136
|
159
|
140
|
158
|
232
|
156
|
184
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
164
|
5
|
8
|
17
|
31
|
65
|
160
|
|
| Short-Term Investments |
108
|
112
|
163
|
154
|
938
|
1 598
|
1 639
|
1 575
|
1 324
|
1 040
|
775
|
466
|
308
|
346
|
315
|
479
|
494
|
253
|
236
|
164
|
186
|
164
|
160
|
240
|
|
| Total Receivables |
53
|
49
|
48
|
82
|
60
|
83
|
89
|
187
|
113
|
94
|
84
|
97
|
123
|
91
|
88
|
96
|
160
|
102
|
92
|
133
|
127
|
243
|
227
|
271
|
|
| Accounts Receivables |
52
|
46
|
45
|
49
|
56
|
73
|
73
|
65
|
70
|
70
|
55
|
57
|
80
|
84
|
83
|
87
|
93
|
93
|
85
|
133
|
117
|
191
|
207
|
234
|
|
| Other Receivables |
1
|
2
|
3
|
33
|
3
|
10
|
15
|
122
|
43
|
24
|
29
|
40
|
43
|
8
|
5
|
10
|
68
|
9
|
7
|
0
|
9
|
53
|
20
|
37
|
|
| Other Current Assets |
7
|
13
|
12
|
23
|
6
|
16
|
23
|
12
|
8
|
7
|
23
|
8
|
9
|
11
|
12
|
19
|
17
|
15
|
13
|
14
|
10
|
32
|
32
|
32
|
|
| Total Current Assets |
171
|
175
|
224
|
274
|
1 025
|
1 744
|
1 802
|
1 841
|
1 499
|
1 220
|
954
|
749
|
686
|
686
|
678
|
717
|
780
|
668
|
506
|
457
|
498
|
703
|
640
|
886
|
|
| PP&E Net |
46
|
43
|
35
|
12
|
25
|
27
|
31
|
28
|
28
|
26
|
20
|
18
|
16
|
15
|
25
|
24
|
26
|
27
|
89
|
91
|
78
|
105
|
162
|
149
|
|
| PP&E Gross |
46
|
43
|
35
|
12
|
25
|
27
|
31
|
28
|
28
|
26
|
20
|
18
|
16
|
15
|
25
|
24
|
26
|
27
|
89
|
0
|
78
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
48
|
56
|
68
|
63
|
6
|
9
|
13
|
18
|
23
|
24
|
28
|
22
|
21
|
25
|
28
|
33
|
38
|
44
|
55
|
0
|
87
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
8
|
19
|
26
|
36
|
50
|
45
|
25
|
32
|
65
|
66
|
62
|
54
|
51
|
56
|
83
|
308
|
335
|
1 138
|
1 088
|
994
|
|
| Goodwill |
59
|
55
|
52
|
48
|
55
|
58
|
62
|
77
|
114
|
103
|
97
|
97
|
258
|
267
|
277
|
277
|
277
|
290
|
361
|
555
|
617
|
1 523
|
974
|
890
|
|
| Note Receivable |
15
|
15
|
14
|
6
|
0
|
161
|
344
|
215
|
166
|
130
|
85
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
127
|
110
|
103
|
90
|
146
|
123
|
77
|
44
|
50
|
53
|
40
|
35
|
45
|
52
|
75
|
63
|
75
|
70
|
81
|
150
|
152
|
291
|
382
|
341
|
|
| Other Long-Term Assets |
13
|
33
|
28
|
106
|
18
|
21
|
29
|
30
|
34
|
35
|
31
|
31
|
38
|
37
|
35
|
37
|
37
|
42
|
49
|
55
|
67
|
125
|
154
|
158
|
|
| Other Assets |
59
|
55
|
52
|
48
|
55
|
58
|
62
|
77
|
114
|
103
|
97
|
97
|
258
|
267
|
277
|
277
|
277
|
290
|
361
|
555
|
617
|
1 523
|
974
|
890
|
|
| Total Assets |
432
N/A
|
431
0%
|
455
+6%
|
536
+18%
|
1 278
+138%
|
2 153
+69%
|
2 370
+10%
|
2 270
-4%
|
1 941
-15%
|
1 614
-17%
|
1 253
-22%
|
1 004
-20%
|
1 107
+10%
|
1 123
+1%
|
1 153
+3%
|
1 172
+2%
|
1 245
+6%
|
1 152
-7%
|
1 169
+1%
|
1 617
+38%
|
1 747
+8%
|
3 885
+122%
|
3 399
-13%
|
3 418
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
46
|
39
|
47
|
54
|
41
|
46
|
44
|
35
|
41
|
40
|
31
|
38
|
43
|
37
|
39
|
52
|
39
|
53
|
72
|
73
|
54
|
93
|
103
|
88
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
31
|
35
|
37
|
29
|
36
|
41
|
41
|
42
|
49
|
49
|
50
|
49
|
56
|
41
|
53
|
91
|
90
|
165
|
239
|
273
|
|
| 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
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
0
|
0
|
0
|
0
|
0
|
108
|
25
|
17
|
23
|
36
|
37
|
0
|
0
|
0
|
0
|
0
|
14
|
13
|
16
|
20
|
698
|
16
|
|
| Other Current Liabilities |
64
|
45
|
42
|
62
|
797
|
1 489
|
1 678
|
1 520
|
1 229
|
926
|
711
|
446
|
290
|
325
|
323
|
301
|
356
|
257
|
252
|
184
|
209
|
185
|
187
|
248
|
|
| Total Current Liabilities |
113
|
87
|
89
|
116
|
869
|
1 570
|
1 758
|
1 692
|
1 331
|
1 025
|
806
|
562
|
419
|
411
|
412
|
402
|
452
|
350
|
391
|
361
|
369
|
462
|
1 228
|
625
|
|
| Long-Term Debt |
48
|
45
|
45
|
45
|
45
|
206
|
261
|
256
|
210
|
179
|
133
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
69
|
236
|
314
|
806
|
136
|
871
|
|
| Deferred Income Tax |
2
|
1
|
0
|
0
|
23
|
14
|
2
|
2
|
7
|
8
|
9
|
8
|
21
|
20
|
20
|
14
|
13
|
16
|
17
|
16
|
15
|
166
|
167
|
139
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
10
|
12
|
9
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
12
|
11
|
6
|
5
|
10
|
23
|
35
|
30
|
32
|
27
|
24
|
24
|
23
|
22
|
29
|
34
|
33
|
37
|
38
|
97
|
122
|
136
|
128
|
136
|
|
| Total Liabilities |
175
N/A
|
144
-18%
|
140
-3%
|
166
+19%
|
947
+469%
|
1 812
+91%
|
2 057
+13%
|
1 981
-4%
|
1 581
-20%
|
1 248
-21%
|
984
-21%
|
690
-30%
|
562
-19%
|
540
-4%
|
548
+2%
|
537
-2%
|
584
+9%
|
490
-16%
|
515
+5%
|
710
+38%
|
821
+16%
|
1 570
+91%
|
1 658
+6%
|
1 771
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
128
|
122
|
133
|
226
|
140
|
153
|
325
|
347
|
379
|
412
|
380
|
356
|
555
|
552
|
553
|
550
|
550
|
551
|
582
|
855
|
858
|
2 241
|
2 293
|
2 304
|
|
| Retained Earnings |
121
|
158
|
176
|
144
|
138
|
157
|
143
|
121
|
154
|
123
|
38
|
71
|
79
|
93
|
109
|
129
|
147
|
143
|
114
|
111
|
95
|
81
|
532
|
743
|
|
| Unrealized Security Profit/Loss |
7
|
7
|
6
|
0
|
54
|
33
|
5
|
4
|
3
|
4
|
0
|
4
|
6
|
8
|
3
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
161
|
173
|
173
|
167
|
143
|
117
|
95
|
70
|
59
|
49
|
42
|
31
|
42
|
39
|
40
|
108
|
119
|
80
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
4
|
5
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
13
|
101
|
99
|
165
|
|
| Total Equity |
257
N/A
|
287
+12%
|
315
+10%
|
370
+17%
|
331
-11%
|
341
+3%
|
314
-8%
|
290
-8%
|
359
+24%
|
366
+2%
|
268
-27%
|
314
+17%
|
545
+73%
|
584
+7%
|
606
+4%
|
634
+5%
|
661
+4%
|
662
+0%
|
654
-1%
|
907
+39%
|
926
+2%
|
2 315
+150%
|
1 741
-25%
|
1 647
-5%
|
|
| Total Liabilities & Equity |
432
N/A
|
431
0%
|
455
+6%
|
536
+18%
|
1 278
+138%
|
2 153
+69%
|
2 370
+10%
|
2 270
-4%
|
1 941
-15%
|
1 614
-17%
|
1 253
-22%
|
1 004
-20%
|
1 107
+10%
|
1 123
+1%
|
1 153
+3%
|
1 172
+2%
|
1 245
+6%
|
1 152
-7%
|
1 169
+1%
|
1 617
+38%
|
1 747
+8%
|
3 885
+122%
|
3 399
-13%
|
3 418
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
38
|
38
|
38
|
40
|
41
|
41
|
42
|
43
|
43
|
45
|
42
|
42
|
47
|
45
|
46
|
47
|
46
|
46
|
47
|
56
|
56
|
111
|
110
|
112
|
|