Daily Mail and General Trust P L C
LSE:DMGT
Balance Sheet
Balance Sheet Decomposition
Daily Mail and General Trust P L C
Current Assets | 2B |
Cash & Short-Term Investments | 1.8B |
Receivables | 187.3m |
Other Current Assets | 23.7m |
Non-Current Assets | 1.7B |
Long-Term Investments | 876.9m |
PP&E | 90.1m |
Intangibles | 93m |
Other Non-Current Assets | 660.1m |
Current Liabilities | 351.7m |
Short-Term Debt | 1.7m |
Other Current Liabilities | 350m |
Non-Current Liabilities | 251.9m |
Long-Term Debt | 220m |
Other Non-Current Liabilities | 31.9m |
Balance Sheet
Daily Mail and General Trust P L C
Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
105
|
89
|
29
|
32
|
26
|
15
|
675
|
299
|
500
|
1 747
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
237
|
0
|
0
|
0
|
|
Cash Equivalents |
105
|
89
|
29
|
32
|
26
|
15
|
438
|
299
|
500
|
1 747
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
17
|
15
|
8
|
15
|
22
|
9
|
|
Total Receivables |
332
|
225
|
220
|
246
|
272
|
194
|
200
|
257
|
190
|
148
|
|
Accounts Receivables |
329
|
195
|
189
|
195
|
230
|
165
|
177
|
241
|
166
|
126
|
|
Other Receivables |
4
|
29
|
31
|
52
|
42
|
28
|
23
|
16
|
24
|
22
|
|
Inventory |
28
|
25
|
24
|
32
|
31
|
27
|
32
|
27
|
12
|
16
|
|
Other Current Assets |
81
|
115
|
144
|
112
|
96
|
163
|
70
|
186
|
63
|
47
|
|
Total Current Assets |
546
|
453
|
417
|
423
|
441
|
413
|
985
|
784
|
787
|
1 967
|
|
PP&E Net |
238
|
209
|
198
|
181
|
176
|
103
|
100
|
74
|
153
|
90
|
|
PP&E Gross |
0
|
209
|
198
|
181
|
176
|
103
|
100
|
74
|
153
|
90
|
|
Accumulated Depreciation |
0
|
204
|
201
|
213
|
262
|
318
|
269
|
260
|
296
|
256
|
|
Intangible Assets |
281
|
325
|
361
|
424
|
499
|
213
|
131
|
70
|
95
|
93
|
|
Note Receivable |
15
|
9
|
5
|
11
|
36
|
35
|
43
|
38
|
20
|
144
|
|
Long-Term Investments |
157
|
194
|
150
|
157
|
166
|
766
|
791
|
133
|
468
|
877
|
|
Other Long-Term Assets |
229
|
195
|
209
|
220
|
249
|
155
|
310
|
285
|
215
|
308
|
|
Other Assets |
687
|
732
|
765
|
909
|
982
|
363
|
333
|
251
|
255
|
208
|
|
Total Assets |
2 154
N/A
|
2 116
-2%
|
2 104
-1%
|
2 324
+10%
|
2 549
+10%
|
2 048
-20%
|
2 693
+31%
|
1 635
-39%
|
1 993
+22%
|
3 687
+85%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
59
|
52
|
67
|
68
|
83
|
40
|
37
|
31
|
23
|
|
Accrued Liabilities |
0
|
306
|
282
|
268
|
286
|
180
|
211
|
207
|
153
|
146
|
|
Short-Term Debt |
0
|
0
|
0
|
1
|
8
|
7
|
2
|
12
|
20
|
2
|
|
Current Portion of Long-Term Debt |
50
|
2
|
156
|
3
|
3
|
2
|
220
|
0
|
24
|
17
|
|
Other Current Liabilities |
107
|
425
|
438
|
448
|
520
|
315
|
295
|
374
|
295
|
165
|
|
Total Current Liabilities |
814
|
792
|
928
|
786
|
884
|
587
|
767
|
629
|
522
|
352
|
|
Long-Term Debt |
678
|
674
|
476
|
727
|
694
|
470
|
206
|
203
|
280
|
220
|
|
Deferred Income Tax |
24
|
22
|
21
|
24
|
24
|
12
|
6
|
3
|
0
|
6
|
|
Minority Interest |
95
|
114
|
118
|
155
|
178
|
11
|
14
|
0
|
1
|
2
|
|
Other Liabilities |
386
|
291
|
288
|
327
|
418
|
59
|
39
|
27
|
44
|
28
|
|
Total Liabilities |
1 997
N/A
|
1 893
-5%
|
1 831
-3%
|
2 019
+10%
|
2 198
+9%
|
1 140
-48%
|
1 031
-10%
|
861
-17%
|
847
-2%
|
604
-29%
|
|
Equity | |||||||||||
Common Stock |
49
|
49
|
49
|
45
|
45
|
45
|
45
|
29
|
29
|
29
|
|
Retained Earnings |
170
|
311
|
448
|
344
|
365
|
835
|
1 603
|
724
|
1 091
|
3 065
|
|
Additional Paid In Capital |
14
|
16
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
44
|
117
|
219
|
76
|
89
|
64
|
57
|
49
|
59
|
36
|
|
Other Equity |
33
|
37
|
23
|
26
|
12
|
75
|
54
|
53
|
67
|
7
|
|
Total Equity |
156
N/A
|
223
+43%
|
273
+22%
|
305
+12%
|
351
+15%
|
908
+159%
|
1 662
+83%
|
774
-53%
|
1 145
+48%
|
3 084
+169%
|
|
Total Liabilities & Equity |
2 154
N/A
|
2 116
-2%
|
2 104
-1%
|
2 324
+10%
|
2 549
+10%
|
2 048
-20%
|
2 693
+31%
|
1 635
-39%
|
1 993
+22%
|
3 687
+85%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
214
|
209
|
207
|
201
|
201
|
201
|
201
|
230
|
230
|
231
|