Bega Cheese Ltd
F:B6G
Balance Sheet
Balance Sheet Decomposition
Bega Cheese Ltd
Bega Cheese Ltd
Balance Sheet
Bega Cheese Ltd
| 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 |
18
|
21
|
6
|
23
|
29
|
10
|
10
|
476
|
22
|
29
|
23
|
87
|
45
|
66
|
66
|
121
|
|
| Cash Equivalents |
18
|
21
|
6
|
23
|
29
|
10
|
10
|
476
|
22
|
29
|
23
|
87
|
45
|
66
|
66
|
121
|
|
| Total Receivables |
89
|
80
|
95
|
102
|
106
|
120
|
142
|
168
|
209
|
170
|
111
|
362
|
292
|
321
|
366
|
211
|
|
| Accounts Receivables |
82
|
73
|
86
|
96
|
96
|
109
|
134
|
142
|
182
|
126
|
76
|
307
|
260
|
294
|
344
|
192
|
|
| Other Receivables |
7
|
7
|
8
|
7
|
10
|
11
|
8
|
26
|
27
|
45
|
35
|
55
|
31
|
27
|
22
|
19
|
|
| Inventory |
123
|
105
|
163
|
163
|
184
|
195
|
192
|
168
|
232
|
273
|
257
|
345
|
318
|
429
|
358
|
366
|
|
| Other Current Assets |
1
|
6
|
1
|
1
|
3
|
3
|
2
|
7
|
6
|
20
|
19
|
39
|
76
|
16
|
32
|
31
|
|
| Total Current Assets |
231
|
211
|
265
|
289
|
322
|
329
|
346
|
818
|
469
|
491
|
410
|
833
|
730
|
832
|
822
|
730
|
|
| PP&E Net |
194
|
198
|
205
|
209
|
214
|
210
|
220
|
197
|
324
|
443
|
455
|
1 015
|
954
|
849
|
824
|
806
|
|
| PP&E Gross |
194
|
198
|
205
|
209
|
214
|
210
|
220
|
197
|
324
|
443
|
455
|
1 015
|
954
|
849
|
824
|
806
|
|
| Accumulated Depreciation |
196
|
216
|
230
|
249
|
270
|
288
|
302
|
297
|
326
|
361
|
398
|
447
|
504
|
703
|
703
|
792
|
|
| Intangible Assets |
2
|
2
|
2
|
2
|
2
|
2
|
8
|
23
|
182
|
200
|
202
|
242
|
241
|
235
|
237
|
233
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
346
|
346
|
347
|
347
|
230
|
240
|
240
|
|
| Long-Term Investments |
0
|
37
|
31
|
40
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
47
|
48
|
0
|
0
|
3
|
|
| Other Long-Term Assets |
17
|
14
|
14
|
9
|
11
|
11
|
10
|
16
|
10
|
18
|
9
|
23
|
39
|
8
|
16
|
29
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
346
|
346
|
347
|
347
|
230
|
240
|
240
|
|
| Total Assets |
445
N/A
|
462
+4%
|
516
+12%
|
549
+6%
|
549
0%
|
552
+1%
|
587
+6%
|
1 056
+80%
|
1 216
+15%
|
1 501
+23%
|
1 423
-5%
|
2 507
+76%
|
2 359
-6%
|
2 153
-9%
|
2 139
-1%
|
2 041
-5%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
67
|
78
|
90
|
119
|
140
|
118
|
134
|
135
|
181
|
217
|
220
|
316
|
267
|
301
|
400
|
297
|
|
| Accrued Liabilities |
59
|
57
|
62
|
45
|
48
|
45
|
51
|
66
|
85
|
105
|
81
|
282
|
182
|
209
|
252
|
248
|
|
| Short-Term Debt |
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
64
|
22
|
10
|
1
|
1
|
11
|
15
|
0
|
0
|
0
|
3
|
26
|
21
|
17
|
24
|
19
|
|
| Other Current Liabilities |
6
|
3
|
1
|
10
|
24
|
5
|
9
|
66
|
12
|
2
|
1
|
63
|
136
|
151
|
32
|
51
|
|
| Total Current Liabilities |
196
|
161
|
165
|
175
|
212
|
179
|
209
|
267
|
278
|
324
|
306
|
686
|
606
|
679
|
708
|
615
|
|
| Long-Term Debt |
69
|
94
|
102
|
110
|
20
|
58
|
48
|
215
|
267
|
316
|
256
|
471
|
402
|
450
|
395
|
421
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
44
|
45
|
59
|
72
|
0
|
0
|
0
|
|
| Minority Interest |
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
25
|
17
|
21
|
22
|
25
|
|
| Total Liabilities |
293
N/A
|
282
-4%
|
270
-5%
|
287
+7%
|
234
-18%
|
240
+2%
|
259
+8%
|
484
+87%
|
584
+21%
|
686
+18%
|
609
-11%
|
1 241
+104%
|
1 096
-12%
|
1 149
+5%
|
1 124
-2%
|
1 061
-6%
|
|
| Equity | |||||||||||||||||
| Common Stock |
27
|
27
|
101
|
102
|
104
|
104
|
104
|
225
|
275
|
477
|
481
|
876
|
878
|
881
|
882
|
884
|
|
| Retained Earnings |
127
|
142
|
142
|
156
|
211
|
209
|
224
|
348
|
358
|
337
|
334
|
393
|
384
|
123
|
132
|
96
|
|
| Unrealized Security Profit/Loss |
0
|
11
|
4
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2
|
1
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
1
|
|
| Total Equity |
152
N/A
|
180
+18%
|
246
+37%
|
262
+6%
|
314
+20%
|
313
-1%
|
328
+5%
|
573
+75%
|
632
+10%
|
815
+29%
|
814
0%
|
1 267
+56%
|
1 262
0%
|
1 004
-20%
|
1 015
+1%
|
980
-3%
|
|
| Total Liabilities & Equity |
445
N/A
|
462
+4%
|
516
+12%
|
549
+6%
|
549
0%
|
552
+1%
|
587
+6%
|
1 056
+80%
|
1 216
+15%
|
1 501
+23%
|
1 423
-5%
|
2 507
+76%
|
2 359
-6%
|
2 153
-9%
|
2 139
-1%
|
2 041
-5%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
27
|
109
|
152
|
152
|
152
|
153
|
155
|
178
|
188
|
217
|
218
|
303
|
303
|
304
|
305
|
305
|
|