Vulcan Steel Ltd
ASX:VSL
Balance Sheet
Balance Sheet Decomposition
Vulcan Steel Ltd
Current Assets | 537.2m |
Cash & Short-Term Investments | 4m |
Receivables | 154.5m |
Other Current Assets | 378.7m |
Non-Current Assets | 370.5m |
PP&E | 348.7m |
Intangibles | 14.1m |
Other Non-Current Assets | 7.7m |
Current Liabilities | 170.6m |
Accounts Payable | 144.6m |
Other Current Liabilities | 26m |
Non-Current Liabilities | 567.9m |
Long-Term Debt | 567.9m |
Balance Sheet
Vulcan Steel Ltd
Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
4
|
5
|
14
|
10
|
24
|
20
|
|
Cash Equivalents |
4
|
5
|
14
|
10
|
24
|
20
|
|
Total Receivables |
105
|
106
|
96
|
128
|
157
|
172
|
|
Accounts Receivables |
105
|
106
|
96
|
128
|
157
|
169
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
3
|
|
Inventory |
166
|
202
|
189
|
192
|
353
|
438
|
|
Other Current Assets |
3
|
0
|
0
|
1
|
5
|
3
|
|
Total Current Assets |
278
|
312
|
299
|
331
|
540
|
633
|
|
PP&E Net |
56
|
68
|
238
|
231
|
237
|
347
|
|
PP&E Gross |
56
|
68
|
238
|
231
|
237
|
347
|
|
Accumulated Depreciation |
56
|
62
|
87
|
112
|
139
|
199
|
|
Intangible Assets |
1
|
3
|
3
|
2
|
1
|
3
|
|
Goodwill |
9
|
12
|
12
|
12
|
12
|
12
|
|
Note Receivable |
2
|
1
|
1
|
0
|
0
|
0
|
|
Long-Term Investments |
10
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
3
|
0
|
5
|
7
|
6
|
9
|
|
Other Assets |
9
|
12
|
12
|
12
|
12
|
12
|
|
Total Assets |
360
N/A
|
396
+10%
|
556
+41%
|
582
+5%
|
795
+37%
|
1 004
+26%
|
|
Liabilities | |||||||
Accounts Payable |
93
|
90
|
95
|
124
|
150
|
143
|
|
Accrued Liabilities |
2
|
19
|
2
|
16
|
17
|
24
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
17
|
25
|
13
|
13
|
14
|
23
|
|
Other Current Liabilities |
58
|
14
|
16
|
14
|
30
|
2
|
|
Total Current Liabilities |
170
|
148
|
126
|
167
|
211
|
191
|
|
Long-Term Debt |
57
|
107
|
295
|
262
|
399
|
627
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
5
|
7
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
233
N/A
|
262
+12%
|
421
+61%
|
428
+2%
|
610
+42%
|
818
+34%
|
|
Equity | |||||||
Common Stock |
12
|
12
|
12
|
12
|
12
|
12
|
|
Retained Earnings |
117
|
130
|
129
|
146
|
168
|
176
|
|
Other Equity |
2
|
7
|
6
|
4
|
5
|
2
|
|
Total Equity |
127
N/A
|
134
+6%
|
135
+1%
|
154
+14%
|
185
+20%
|
186
+0%
|
|
Total Liabilities & Equity |
360
N/A
|
396
+10%
|
556
+41%
|
582
+5%
|
795
+37%
|
1 004
+26%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
131
|
131
|
131
|
131
|
131
|
131
|