Aurizon Holdings Ltd
F:QRL
Balance Sheet
Balance Sheet Decomposition
Aurizon Holdings Ltd
Aurizon Holdings Ltd
Balance Sheet
Aurizon Holdings 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 |
3
|
117
|
99
|
108
|
318
|
171
|
69
|
89
|
35
|
25
|
29
|
149
|
172
|
92
|
49
|
64
|
|
| Cash |
3
|
117
|
99
|
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
318
|
171
|
69
|
89
|
35
|
25
|
29
|
149
|
172
|
92
|
49
|
64
|
|
| Short-Term Investments |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
532
|
474
|
548
|
580
|
650
|
543
|
514
|
515
|
539
|
482
|
468
|
502
|
451
|
851
|
593
|
623
|
|
| Accounts Receivables |
342
|
471
|
548
|
580
|
603
|
543
|
514
|
497
|
539
|
482
|
461
|
486
|
443
|
739
|
585
|
479
|
|
| Other Receivables |
190
|
3
|
0
|
0
|
47
|
0
|
0
|
18
|
0
|
0
|
7
|
16
|
8
|
112
|
8
|
144
|
|
| Inventory |
167
|
178
|
216
|
212
|
215
|
189
|
153
|
112
|
118
|
117
|
146
|
150
|
186
|
235
|
250
|
282
|
|
| Other Current Assets |
374
|
33
|
17
|
33
|
131
|
31
|
108
|
14
|
114
|
115
|
72
|
11
|
51
|
15
|
99
|
116
|
|
| Total Current Assets |
1 079
|
800
|
880
|
933
|
1 314
|
934
|
844
|
729
|
806
|
740
|
715
|
812
|
860
|
1 193
|
991
|
1 085
|
|
| PP&E Net |
7 384
|
8 325
|
9 037
|
9 460
|
9 441
|
9 900
|
9 719
|
8 835
|
8 660
|
8 536
|
8 537
|
8 483
|
8 407
|
9 945
|
10 153
|
10 165
|
|
| PP&E Gross |
7 384
|
8 325
|
9 037
|
9 460
|
9 441
|
9 900
|
9 719
|
8 835
|
8 660
|
8 536
|
8 537
|
8 483
|
8 407
|
9 945
|
10 153
|
10 165
|
|
| Accumulated Depreciation |
1 779
|
2 058
|
2 409
|
2 875
|
3 037
|
3 519
|
4 008
|
5 236
|
5 548
|
5 869
|
6 342
|
6 846
|
7 335
|
7 907
|
8 442
|
9 066
|
|
| Intangible Assets |
39
|
25
|
16
|
25
|
64
|
127
|
190
|
170
|
173
|
177
|
182
|
169
|
191
|
170
|
159
|
140
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
25
|
27
|
50
|
50
|
0
|
|
| Note Receivable |
1
|
0
|
0
|
3
|
5
|
1
|
0
|
0
|
0
|
0
|
71
|
79
|
75
|
86
|
77
|
64
|
|
| Long-Term Investments |
1
|
1
|
78
|
79
|
83
|
318
|
2
|
2
|
3
|
3
|
3
|
26
|
22
|
56
|
57
|
63
|
|
| Other Long-Term Assets |
70
|
61
|
9
|
19
|
41
|
56
|
113
|
109
|
140
|
246
|
259
|
171
|
94
|
179
|
109
|
125
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
25
|
27
|
50
|
50
|
0
|
|
| Total Assets |
8 574
N/A
|
9 211
+7%
|
10 021
+9%
|
10 519
+5%
|
10 948
+4%
|
11 336
+4%
|
10 868
-4%
|
9 846
-9%
|
9 782
-1%
|
9 701
-1%
|
9 772
+1%
|
9 765
0%
|
9 676
-1%
|
11 679
+21%
|
11 596
-1%
|
11 642
+0%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
312
|
280
|
314
|
283
|
434
|
341
|
279
|
274
|
248
|
298
|
289
|
234
|
254
|
307
|
350
|
344
|
|
| Accrued Liabilities |
276
|
295
|
326
|
0
|
317
|
316
|
250
|
278
|
244
|
235
|
229
|
255
|
236
|
239
|
264
|
260
|
|
| Short-Term Debt |
4 266
|
0
|
0
|
0
|
42
|
59
|
6
|
79
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
149
|
675
|
76
|
271
|
586
|
979
|
997
|
|
| Other Current Liabilities |
101
|
119
|
128
|
498
|
101
|
188
|
203
|
114
|
257
|
267
|
279
|
152
|
207
|
178
|
133
|
185
|
|
| Total Current Liabilities |
4 954
|
694
|
768
|
782
|
894
|
904
|
738
|
744
|
848
|
949
|
1 472
|
717
|
967
|
1 310
|
1 726
|
1 786
|
|
| Long-Term Debt |
0
|
803
|
1 202
|
2 479
|
2 799
|
2 924
|
3 484
|
3 297
|
3 402
|
3 221
|
3 075
|
3 800
|
3 073
|
4 690
|
4 104
|
4 504
|
|
| Deferred Income Tax |
529
|
258
|
364
|
408
|
493
|
606
|
589
|
427
|
480
|
537
|
605
|
706
|
798
|
940
|
988
|
990
|
|
| Other Liabilities |
407
|
430
|
394
|
355
|
389
|
396
|
343
|
356
|
322
|
317
|
262
|
267
|
426
|
386
|
340
|
276
|
|
| Total Liabilities |
5 890
N/A
|
2 185
-63%
|
2 726
+25%
|
4 024
+48%
|
4 575
+14%
|
4 830
+6%
|
5 154
+7%
|
4 824
-6%
|
5 052
+5%
|
5 024
-1%
|
5 414
+8%
|
5 490
+1%
|
5 263
-4%
|
7 326
+39%
|
7 158
-2%
|
7 556
+6%
|
|
| Equity | |||||||||||||||||
| Common Stock |
2 067
|
6 112
|
6 119
|
5 046
|
1 508
|
1 508
|
1 207
|
1 207
|
907
|
907
|
507
|
207
|
3 674
|
3 674
|
3 674
|
3 374
|
|
| Retained Earnings |
617
|
915
|
1 175
|
1 450
|
4 884
|
5 028
|
4 541
|
3 818
|
3 835
|
3 817
|
3 923
|
4 124
|
721
|
667
|
751
|
762
|
|
| Other Equity |
0
|
0
|
0
|
0
|
19
|
30
|
34
|
2
|
11
|
47
|
72
|
56
|
18
|
12
|
13
|
50
|
|
| Total Equity |
2 684
N/A
|
7 026
+162%
|
7 294
+4%
|
6 496
-11%
|
6 373
-2%
|
6 506
+2%
|
5 714
-12%
|
5 022
-12%
|
4 730
-6%
|
4 677
-1%
|
4 358
-7%
|
4 275
-2%
|
4 412
+3%
|
4 353
-1%
|
4 438
+2%
|
4 086
-8%
|
|
| Total Liabilities & Equity |
8 574
N/A
|
9 211
+7%
|
10 021
+9%
|
10 519
+5%
|
10 948
+4%
|
11 336
+4%
|
10 868
-4%
|
9 846
-9%
|
9 782
-1%
|
9 701
-1%
|
9 772
+1%
|
9 765
0%
|
9 676
-1%
|
11 679
+21%
|
11 596
-1%
|
11 642
+0%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
3 793
|
2 440
|
2 440
|
2 137
|
2 137
|
2 122
|
2 052
|
2 052
|
1 990
|
1 990
|
1 915
|
1 840
|
1 841
|
1 841
|
1 841
|
1 750
|
|