Close Brothers Group PLC
LSE:CBG
Balance Sheet
Balance Sheet Decomposition
Close Brothers Group PLC
Close Brothers Group PLC
Balance Sheet
Close Brothers Group PLC
| Jul-2002 | Jul-2003 | Jul-2004 | Jul-2005 | Jul-2006 | Jul-2007 | Jul-2008 | Jul-2009 | Jul-2010 | Jul-2011 | Jul-2012 | Jul-2013 | Jul-2014 | Jul-2015 | Jul-2016 | Jul-2017 | Jul-2018 | Jul-2019 | Jul-2020 | Jul-2021 | Jul-2022 | Jul-2023 | Jul-2024 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
1 679
|
2 290
|
2 240
|
2 884
|
2 529
|
2 655
|
2 647
|
2 720
|
3 157
|
3 625
|
4 305
|
4 788
|
5 441
|
5 861
|
6 606
|
7 033
|
7 504
|
7 801
|
7 788
|
8 632
|
9 073
|
9 623
|
10 147
|
9 621
|
|
| Investments |
821
|
655
|
894
|
927
|
1 322
|
1 769
|
2 260
|
2 395
|
1 855
|
1 134
|
722
|
534
|
550
|
521
|
548
|
542
|
711
|
713
|
865
|
927
|
1 089
|
1 007
|
1 345
|
1 537
|
|
| PP&E Net |
25
|
24
|
33
|
40
|
43
|
37
|
33
|
42
|
46
|
62
|
75
|
90
|
117
|
148
|
186
|
203
|
226
|
248
|
297
|
310
|
323
|
357
|
350
|
209
|
|
| PP&E Gross |
25
|
24
|
33
|
40
|
43
|
37
|
33
|
42
|
46
|
62
|
75
|
90
|
117
|
148
|
186
|
203
|
226
|
248
|
297
|
310
|
323
|
357
|
350
|
209
|
|
| Accumulated Depreciation |
25
|
30
|
35
|
43
|
44
|
51
|
56
|
58
|
60
|
55
|
54
|
61
|
62
|
70
|
78
|
96
|
121
|
149
|
190
|
223
|
238
|
273
|
273
|
209
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
3
|
7
|
8
|
8
|
12
|
44
|
52
|
53
|
58
|
60
|
62
|
89
|
99
|
117
|
135
|
138
|
157
|
169
|
163
|
132
|
|
| Goodwill |
113
|
106
|
99
|
96
|
110
|
113
|
127
|
100
|
96
|
89
|
88
|
89
|
88
|
84
|
86
|
103
|
103
|
103
|
105
|
95
|
95
|
95
|
103
|
34
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
0
|
2
|
73
|
72
|
74
|
33
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
10
|
12
|
14
|
29
|
25
|
28
|
29
|
33
|
33
|
27
|
28
|
26
|
32
|
39
|
55
|
47
|
111
|
52
|
47
|
56
|
33
|
11
|
14
|
965
|
|
| Other Assets |
517
|
587
|
699
|
874
|
890
|
877
|
703
|
751
|
767
|
767
|
658
|
687
|
683
|
600
|
698
|
808
|
802
|
856
|
975
|
1 041
|
1 126
|
1 028
|
954
|
265
|
|
| Total Assets |
3 054
N/A
|
3 569
+17%
|
3 880
+9%
|
4 755
+23%
|
4 813
+1%
|
5 375
+12%
|
5 753
+7%
|
6 019
+5%
|
6 260
+4%
|
6 109
-2%
|
6 356
+4%
|
6 831
+7%
|
7 700
+13%
|
7 957
+3%
|
8 748
+10%
|
9 285
+6%
|
10 251
+10%
|
10 561
+3%
|
11 072
+5%
|
12 035
+9%
|
12 678
+5%
|
13 550
+7%
|
14 081
+4%
|
14 072
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
77
|
91
|
106
|
138
|
137
|
145
|
134
|
141
|
122
|
120
|
83
|
534
|
556
|
493
|
576
|
664
|
661
|
693
|
887
|
833
|
937
|
832
|
749
|
253
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
183
|
149
|
130
|
118
|
87
|
|
| Short-Term Debt |
0
|
0
|
0
|
200
|
150
|
150
|
165
|
0
|
0
|
0
|
0
|
16
|
28
|
0
|
30
|
4
|
22
|
14
|
18
|
0
|
0
|
5
|
17
|
2
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
4
|
0
|
0
|
0
|
181
|
|
| Total Deposits |
1 306
|
1 509
|
1 760
|
1 926
|
2 011
|
2 463
|
2 940
|
2 968
|
3 164
|
3 363
|
3 536
|
4 082
|
4 563
|
4 517
|
4 966
|
5 185
|
5 552
|
5 696
|
6 071
|
6 785
|
6 931
|
7 866
|
8 832
|
8 887
|
|
| Other Interest Bearing Liabilities |
144
|
184
|
173
|
212
|
157
|
185
|
67
|
0
|
33
|
64
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
34
|
39
|
44
|
19
|
17
|
29
|
0
|
0
|
0
|
0
|
0
|
10
|
24
|
18
|
20
|
21
|
17
|
21
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
111
|
130
|
150
|
357
|
304
|
324
|
299
|
141
|
122
|
120
|
83
|
560
|
608
|
511
|
626
|
689
|
700
|
728
|
917
|
1 020
|
1 086
|
967
|
884
|
522
|
|
| Long-Term Debt |
703
|
814
|
818
|
936
|
796
|
886
|
1 077
|
1 437
|
1 472
|
1 126
|
1 322
|
1 170
|
1 441
|
1 793
|
1 938
|
2 041
|
2 501
|
2 601
|
2 580
|
2 597
|
2 870
|
2 839
|
2 339
|
2 006
|
|
| Minority Interest |
6
|
6
|
5
|
6
|
7
|
0
|
5
|
4
|
3
|
2
|
4
|
4
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
312
|
443
|
465
|
744
|
882
|
764
|
650
|
776
|
715
|
708
|
608
|
182
|
170
|
128
|
122
|
134
|
149
|
130
|
54
|
64
|
134
|
233
|
184
|
1 093
|
|
| Total Liabilities |
2 582
N/A
|
3 087
+20%
|
3 371
+9%
|
4 183
+24%
|
4 158
-1%
|
4 622
+11%
|
5 037
+9%
|
5 326
+6%
|
5 508
+3%
|
5 382
-2%
|
5 590
+4%
|
5 998
+7%
|
6 784
+13%
|
6 948
+2%
|
7 651
+10%
|
8 049
+5%
|
8 902
+11%
|
9 154
+3%
|
9 621
+5%
|
10 464
+9%
|
11 021
+5%
|
11 905
+8%
|
12 238
+3%
|
12 336
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
36
|
36
|
36
|
36
|
37
|
37
|
37
|
37
|
37
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
38
|
|
| Retained Earnings |
188
|
196
|
223
|
284
|
359
|
451
|
413
|
408
|
423
|
393
|
435
|
499
|
582
|
690
|
783
|
895
|
1 312
|
1 374
|
1 419
|
1 533
|
1 599
|
1 577
|
1 601
|
1 506
|
|
| Additional Paid In Capital |
248
|
250
|
250
|
252
|
260
|
265
|
274
|
275
|
276
|
283
|
283
|
284
|
284
|
284
|
284
|
308
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
36
|
5
|
3
|
7
|
9
|
10
|
3
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
3
|
5
|
8
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
9
|
20
|
15
|
3
|
4
|
3
|
5
|
8
|
5
|
1
|
6
|
7
|
2
|
20
|
33
|
209
|
200
|
|
| Total Equity |
472
N/A
|
482
+2%
|
509
+6%
|
573
+13%
|
655
+14%
|
753
+15%
|
715
-5%
|
693
-3%
|
752
+9%
|
726
-3%
|
766
+6%
|
833
+9%
|
917
+10%
|
1 010
+10%
|
1 097
+9%
|
1 237
+13%
|
1 350
+9%
|
1 407
+4%
|
1 451
+3%
|
1 570
+8%
|
1 658
+6%
|
1 645
-1%
|
1 843
+12%
|
1 736
-6%
|
|
| Total Liabilities & Equity |
3 054
N/A
|
3 569
+17%
|
3 880
+9%
|
4 755
+23%
|
4 813
+1%
|
5 375
+12%
|
5 753
+7%
|
6 019
+5%
|
6 260
+4%
|
6 109
-2%
|
6 356
+4%
|
6 831
+7%
|
7 700
+13%
|
7 957
+3%
|
8 748
+10%
|
9 285
+6%
|
10 251
+10%
|
10 561
+3%
|
11 072
+5%
|
12 035
+9%
|
12 678
+5%
|
13 550
+7%
|
14 081
+4%
|
14 072
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
144
|
144
|
144
|
145
|
147
|
147
|
145
|
144
|
145
|
146
|
146
|
148
|
149
|
149
|
149
|
151
|
151
|
151
|
151
|
151
|
150
|
150
|
150
|
150
|
|