Dignity PLC
LSE:DTY
Balance Sheet
Balance Sheet Decomposition
Dignity PLC
Current Assets | 67.3m |
Cash & Short-Term Investments | 17.1m |
Receivables | 31.9m |
Other Current Assets | 18.3m |
Non-Current Assets | 1.5B |
Long-Term Investments | 957.3m |
PP&E | 300m |
Intangibles | 109.2m |
Other Non-Current Assets | 158.5m |
Current Liabilities | 182.3m |
Accounts Payable | 60.9m |
Other Current Liabilities | 121.4m |
Non-Current Liabilities | 1.8B |
Long-Term Debt | 580.2m |
Other Non-Current Liabilities | 1.3B |
Balance Sheet
Dignity PLC
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
59
|
87
|
82
|
67
|
49
|
81
|
73
|
95
|
76
|
17
|
|
Cash Equivalents |
59
|
87
|
82
|
67
|
49
|
81
|
73
|
95
|
76
|
17
|
|
Total Receivables |
23
|
27
|
30
|
33
|
34
|
26
|
28
|
27
|
28
|
32
|
|
Accounts Receivables |
22
|
25
|
28
|
31
|
32
|
25
|
27
|
24
|
25
|
26
|
|
Other Receivables |
1
|
2
|
2
|
2
|
2
|
1
|
2
|
3
|
4
|
6
|
|
Inventory |
7
|
7
|
6
|
6
|
7
|
9
|
8
|
9
|
9
|
8
|
|
Other Current Assets |
88
|
3
|
19
|
5
|
5
|
12
|
12
|
11
|
12
|
10
|
|
Total Current Assets |
177
|
123
|
137
|
110
|
95
|
128
|
121
|
142
|
124
|
67
|
|
PP&E Net |
184
|
192
|
201
|
235
|
248
|
254
|
251
|
336
|
331
|
300
|
|
PP&E Gross |
184
|
192
|
201
|
235
|
248
|
254
|
251
|
336
|
331
|
300
|
|
Accumulated Depreciation |
77
|
82
|
95
|
101
|
112
|
121
|
137
|
154
|
172
|
208
|
|
Intangible Assets |
77
|
94
|
127
|
142
|
159
|
152
|
141
|
121
|
111
|
53
|
|
Goodwill |
174
|
182
|
202
|
216
|
226
|
233
|
233
|
204
|
168
|
56
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
1
|
868
|
948
|
967
|
1 043
|
957
|
|
Other Long-Term Assets |
13
|
13
|
10
|
11
|
13
|
128
|
129
|
132
|
115
|
159
|
|
Other Assets |
174
|
182
|
202
|
216
|
226
|
233
|
233
|
204
|
168
|
56
|
|
Total Assets |
623
N/A
|
602
-3%
|
676
+12%
|
715
+6%
|
743
+4%
|
1 763
+137%
|
1 822
+3%
|
1 902
+4%
|
1 892
-1%
|
1 592
-16%
|
|
Liabilities | |||||||||||
Accounts Payable |
9
|
5
|
8
|
7
|
8
|
8
|
8
|
6
|
9
|
11
|
|
Accrued Liabilities |
41
|
40
|
52
|
43
|
40
|
52
|
48
|
56
|
43
|
44
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
84
|
8
|
8
|
9
|
5
|
9
|
10
|
22
|
19
|
18
|
|
Other Current Liabilities |
10
|
7
|
15
|
16
|
18
|
104
|
106
|
114
|
109
|
110
|
|
Total Current Liabilities |
144
|
61
|
83
|
75
|
70
|
174
|
170
|
198
|
180
|
182
|
|
Long-Term Debt |
403
|
603
|
595
|
582
|
561
|
552
|
542
|
608
|
592
|
579
|
|
Deferred Income Tax |
27
|
14
|
22
|
26
|
30
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
8
|
18
|
21
|
36
|
35
|
1 201
|
1 246
|
1 270
|
1 271
|
1 254
|
|
Total Liabilities |
581
N/A
|
695
+20%
|
720
+4%
|
719
0%
|
696
-3%
|
1 927
+177%
|
1 959
+2%
|
2 076
+6%
|
2 043
-2%
|
2 015
-1%
|
|
Equity | |||||||||||
Common Stock |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
Retained Earnings |
15
|
101
|
55
|
18
|
29
|
183
|
156
|
193
|
170
|
441
|
|
Additional Paid In Capital |
21
|
3
|
5
|
9
|
11
|
12
|
13
|
13
|
13
|
13
|
|
Total Equity |
42
N/A
|
93
N/A
|
44
+53%
|
4
+92%
|
46
N/A
|
164
N/A
|
137
+16%
|
174
-27%
|
151
+13%
|
422
-179%
|
|
Total Liabilities & Equity |
623
N/A
|
602
-3%
|
676
+12%
|
715
+6%
|
743
+4%
|
1 763
+137%
|
1 822
+3%
|
1 902
+4%
|
1 892
-1%
|
1 592
-16%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
45
|
45
|
49
|
50
|
50
|
50
|
50
|
50
|
50
|
50
|