Diploma PLC
LSE:DPLM
Balance Sheet
Balance Sheet Decomposition
Diploma PLC
Current Assets | 484.7m |
Cash & Short-Term Investments | 59.5m |
Receivables | 201.3m |
Other Current Assets | 223.9m |
Non-Current Assets | 1.1B |
PP&E | 136.6m |
Intangibles | 923.1m |
Other Non-Current Assets | 1.7m |
Current Liabilities | 214m |
Accounts Payable | 180.2m |
Other Current Liabilities | 33.8m |
Non-Current Liabilities | 458.1m |
Long-Term Debt | 388.1m |
Other Non-Current Liabilities | 70m |
Balance Sheet
Diploma PLC
Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
14
|
17
|
17
|
18
|
15
|
22
|
49
|
21
|
39
|
52
|
|
Cash |
14
|
17
|
17
|
18
|
15
|
22
|
49
|
21
|
39
|
52
|
|
Short-Term Investments |
7
|
7
|
4
|
4
|
21
|
6
|
158
|
4
|
3
|
11
|
|
Total Receivables |
44
|
49
|
57
|
66
|
74
|
85
|
73
|
112
|
162
|
185
|
|
Accounts Receivables |
42
|
45
|
55
|
63
|
71
|
81
|
70
|
108
|
152
|
175
|
|
Other Receivables |
3
|
4
|
2
|
2
|
4
|
4
|
3
|
4
|
10
|
9
|
|
Inventory |
54
|
57
|
67
|
73
|
83
|
103
|
101
|
140
|
217
|
233
|
|
Other Current Assets |
2
|
3
|
3
|
3
|
3
|
7
|
5
|
17
|
8
|
9
|
|
Total Current Assets |
122
|
131
|
147
|
164
|
197
|
221
|
385
|
294
|
429
|
488
|
|
PP&E Net |
13
|
23
|
24
|
23
|
23
|
27
|
60
|
80
|
112
|
131
|
|
PP&E Gross |
13
|
23
|
24
|
23
|
23
|
27
|
60
|
80
|
112
|
131
|
|
Accumulated Depreciation |
14
|
16
|
24
|
28
|
30
|
34
|
43
|
51
|
78
|
96
|
|
Intangible Assets |
29
|
41
|
56
|
55
|
55
|
99
|
90
|
348
|
459
|
524
|
|
Goodwill |
80
|
89
|
115
|
123
|
129
|
155
|
159
|
261
|
372
|
439
|
|
Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
7
|
7
|
|
Other Assets |
80
|
89
|
115
|
123
|
129
|
155
|
159
|
261
|
372
|
439
|
|
Total Assets |
246
N/A
|
286
+16%
|
343
+20%
|
365
+7%
|
404
+11%
|
502
+24%
|
695
+38%
|
983
+42%
|
1 379
+40%
|
1 589
+15%
|
|
Liabilities | |||||||||||
Accounts Payable |
26
|
26
|
36
|
43
|
48
|
54
|
45
|
75
|
96
|
94
|
|
Accrued Liabilities |
17
|
17
|
22
|
24
|
29
|
31
|
34
|
44
|
67
|
66
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
10
|
0
|
0
|
0
|
7
|
28
|
43
|
15
|
|
Other Current Liabilities |
5
|
7
|
7
|
10
|
14
|
23
|
24
|
31
|
57
|
61
|
|
Total Current Liabilities |
48
|
51
|
75
|
76
|
91
|
108
|
111
|
176
|
264
|
237
|
|
Long-Term Debt |
0
|
20
|
0
|
0
|
0
|
42
|
27
|
227
|
397
|
382
|
|
Deferred Income Tax |
4
|
6
|
8
|
8
|
9
|
9
|
9
|
22
|
38
|
59
|
|
Minority Interest |
3
|
5
|
4
|
5
|
3
|
3
|
4
|
5
|
6
|
6
|
|
Other Liabilities |
7
|
14
|
22
|
14
|
11
|
18
|
18
|
17
|
12
|
10
|
|
Total Liabilities |
62
N/A
|
96
+56%
|
109
+14%
|
103
-5%
|
113
+9%
|
180
+59%
|
168
-7%
|
447
+167%
|
717
+60%
|
694
-3%
|
|
Equity | |||||||||||
Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
|
Retained Earnings |
171
|
183
|
197
|
227
|
255
|
279
|
304
|
329
|
375
|
424
|
|
Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
189
|
189
|
189
|
420
|
|
Other Equity |
8
|
1
|
31
|
29
|
30
|
36
|
28
|
12
|
92
|
44
|
|
Total Equity |
184
N/A
|
190
+3%
|
234
+23%
|
262
+12%
|
291
+11%
|
321
+10%
|
527
+64%
|
536
+2%
|
662
+23%
|
896
+35%
|
|
Total Liabilities & Equity |
246
N/A
|
286
+16%
|
343
+20%
|
365
+7%
|
404
+11%
|
502
+24%
|
695
+38%
|
983
+42%
|
1 379
+40%
|
1 589
+15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
113
|
113
|
113
|
113
|
113
|
113
|
125
|
125
|
125
|
134
|