DWF Group PLC
LSE:DWF
Balance Sheet
Balance Sheet Decomposition
DWF Group PLC
DWF Group PLC
Balance Sheet
DWF Group PLC
| Apr-2016 | Apr-2017 | Apr-2018 | Apr-2019 | Apr-2020 | Apr-2021 | Apr-2022 | Apr-2023 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
10
|
3
|
5
|
13
|
31
|
35
|
28
|
36
|
|
| Cash |
10
|
3
|
5
|
13
|
31
|
35
|
28
|
36
|
|
| Total Receivables |
94
|
113
|
131
|
152
|
187
|
173
|
178
|
221
|
|
| Accounts Receivables |
87
|
107
|
126
|
146
|
182
|
167
|
169
|
209
|
|
| Other Receivables |
7
|
6
|
5
|
6
|
6
|
6
|
9
|
12
|
|
| Other Current Assets |
10
|
9
|
10
|
12
|
21
|
10
|
12
|
23
|
|
| Total Current Assets |
113
|
126
|
146
|
177
|
239
|
218
|
218
|
280
|
|
| PP&E Net |
17
|
16
|
14
|
14
|
84
|
82
|
76
|
67
|
|
| PP&E Gross |
17
|
16
|
14
|
14
|
84
|
82
|
76
|
67
|
|
| Accumulated Depreciation |
35
|
40
|
46
|
50
|
66
|
83
|
58
|
62
|
|
| Intangible Assets |
1
|
2
|
2
|
2
|
40
|
39
|
33
|
38
|
|
| Goodwill |
1
|
2
|
2
|
2
|
10
|
10
|
13
|
12
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
11
|
0
|
1
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
3
|
5
|
4
|
4
|
|
| Other Assets |
1
|
2
|
2
|
2
|
10
|
10
|
13
|
12
|
|
| Total Assets |
133
N/A
|
145
+9%
|
164
+13%
|
197
+20%
|
388
+97%
|
354
-9%
|
346
-2%
|
401
+16%
|
|
| Liabilities | |||||||||
| Accounts Payable |
20
|
24
|
25
|
26
|
27
|
28
|
28
|
29
|
|
| Accrued Liabilities |
8
|
8
|
9
|
10
|
12
|
19
|
14
|
12
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
12
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
10
|
9
|
20
|
33
|
24
|
25
|
|
| Other Current Liabilities |
44
|
52
|
52
|
59
|
90
|
81
|
63
|
67
|
|
| Total Current Liabilities |
73
|
84
|
96
|
104
|
148
|
161
|
129
|
145
|
|
| Long-Term Debt |
40
|
40
|
50
|
39
|
161
|
146
|
154
|
173
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
9
|
8
|
6
|
8
|
|
| Other Liabilities |
14
|
13
|
13
|
12
|
2
|
2
|
4
|
4
|
|
| Total Liabilities |
128
N/A
|
137
+7%
|
159
+16%
|
155
-2%
|
319
+106%
|
317
-1%
|
293
-8%
|
329
+12%
|
|
| Equity | |||||||||
| Common Stock |
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
0
|
0
|
3
|
24
|
23
|
54
|
35
|
18
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
63
|
89
|
89
|
89
|
92
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
5
|
8
|
0
|
0
|
0
|
0
|
4
|
6
|
|
| Total Equity |
5
N/A
|
8
+71%
|
5
-33%
|
42
+688%
|
69
+66%
|
37
-46%
|
53
+42%
|
72
+36%
|
|
| Total Liabilities & Equity |
133
N/A
|
145
+9%
|
164
+13%
|
197
+20%
|
388
+97%
|
354
-9%
|
346
-2%
|
401
+16%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
300
|
300
|
300
|
300
|
325
|
294
|
301
|
331
|
|