Greencore Group PLC
LSE:GNC
Balance Sheet
Balance Sheet Decomposition
Greencore Group PLC
Greencore Group PLC
Balance Sheet
Greencore Group PLC
| Sep-2002 | Sep-2003 | Sep-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Sep-2008 | Sep-2009 | Sep-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
65
|
72
|
59
|
51
|
53
|
82
|
110
|
40
|
10
|
82
|
19
|
6
|
12
|
6
|
26
|
20
|
240
|
265
|
267
|
119
|
100
|
117
|
57
|
82
|
|
| Cash |
65
|
72
|
59
|
51
|
53
|
82
|
110
|
40
|
0
|
82
|
19
|
0
|
12
|
6
|
26
|
20
|
0
|
265
|
267
|
119
|
100
|
117
|
57
|
82
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
240
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
101
|
75
|
80
|
85
|
97
|
72
|
101
|
77
|
52
|
94
|
99
|
107
|
117
|
0
|
144
|
233
|
181
|
158
|
148
|
184
|
234
|
221
|
220
|
263
|
|
| Accounts Receivables |
84
|
67
|
61
|
62
|
55
|
56
|
84
|
62
|
35
|
73
|
78
|
86
|
92
|
0
|
111
|
194
|
181
|
119
|
117
|
146
|
180
|
171
|
174
|
208
|
|
| Other Receivables |
17
|
8
|
19
|
24
|
42
|
16
|
18
|
15
|
17
|
21
|
21
|
21
|
25
|
0
|
33
|
39
|
0
|
39
|
31
|
38
|
55
|
51
|
46
|
56
|
|
| Inventory |
87
|
95
|
96
|
91
|
86
|
100
|
99
|
76
|
34
|
52
|
54
|
53
|
54
|
0
|
66
|
82
|
39
|
46
|
45
|
48
|
63
|
73
|
66
|
68
|
|
| Other Current Assets |
11
|
10
|
9
|
7
|
7
|
9
|
9
|
11
|
6
|
6
|
9
|
10
|
11
|
11
|
14
|
22
|
945
|
17
|
22
|
12
|
17
|
14
|
14
|
14
|
|
| Total Current Assets |
264
|
252
|
244
|
234
|
244
|
263
|
319
|
204
|
101
|
233
|
180
|
176
|
193
|
11
|
249
|
357
|
1 405
|
485
|
482
|
363
|
414
|
425
|
358
|
427
|
|
| PP&E Net |
368
|
386
|
369
|
333
|
261
|
274
|
292
|
295
|
218
|
215
|
227
|
229
|
247
|
0
|
367
|
486
|
323
|
333
|
369
|
362
|
364
|
357
|
342
|
354
|
|
| PP&E Gross |
368
|
386
|
369
|
333
|
261
|
274
|
292
|
295
|
218
|
215
|
227
|
229
|
247
|
0
|
367
|
486
|
0
|
333
|
369
|
362
|
364
|
357
|
342
|
354
|
|
| Accumulated Depreciation |
304
|
323
|
303
|
362
|
224
|
221
|
305
|
242
|
147
|
163
|
184
|
207
|
232
|
259
|
295
|
335
|
0
|
365
|
331
|
276
|
313
|
353
|
338
|
349
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
4
|
14
|
19
|
15
|
56
|
58
|
54
|
51
|
0
|
76
|
281
|
425
|
35
|
29
|
24
|
19
|
14
|
9
|
6
|
|
| Goodwill |
246
|
256
|
229
|
226
|
238
|
245
|
306
|
353
|
330
|
416
|
445
|
446
|
449
|
452
|
477
|
797
|
0
|
448
|
450
|
449
|
449
|
447
|
447
|
447
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
38
|
45
|
0
|
0
|
5
|
3
|
3
|
1
|
3
|
12
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
11
|
11
|
8
|
7
|
6
|
2
|
1
|
1
|
1
|
35
|
33
|
30
|
8
|
0
|
7
|
8
|
8
|
7
|
6
|
3
|
3
|
5
|
4
|
4
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
34
|
38
|
29
|
55
|
56
|
73
|
73
|
75
|
76
|
0
|
77
|
111
|
58
|
79
|
92
|
90
|
89
|
51
|
46
|
35
|
|
| Other Assets |
246
|
256
|
229
|
226
|
238
|
245
|
306
|
353
|
330
|
416
|
445
|
446
|
449
|
452
|
477
|
797
|
0
|
448
|
450
|
449
|
449
|
447
|
447
|
447
|
|
| Total Assets |
889
N/A
|
905
+2%
|
850
-6%
|
799
-6%
|
823
+3%
|
872
+6%
|
960
+10%
|
926
-4%
|
725
-22%
|
1 030
+42%
|
1 018
-1%
|
1 011
-1%
|
1 026
+1%
|
0
N/A
|
1 256
N/A
|
2 038
+62%
|
2 218
+9%
|
1 387
-37%
|
1 427
+3%
|
1 292
-10%
|
1 339
+4%
|
1 298
-3%
|
1 205
-7%
|
1 273
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
135
|
157
|
163
|
166
|
164
|
176
|
267
|
230
|
178
|
241
|
272
|
290
|
309
|
225
|
359
|
439
|
378
|
352
|
294
|
367
|
433
|
316
|
298
|
324
|
|
| Accrued Liabilities |
94
|
99
|
86
|
86
|
73
|
66
|
5
|
5
|
3
|
7
|
4
|
6
|
6
|
6
|
7
|
7
|
0
|
7
|
8
|
9
|
12
|
10
|
9
|
11
|
|
| Short-Term Debt |
0
|
248
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
16
|
0
|
5
|
0
|
0
|
0
|
0
|
203
|
223
|
220
|
46
|
53
|
84
|
43
|
31
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
35
|
0
|
0
|
44
|
0
|
68
|
0
|
0
|
0
|
0
|
14
|
65
|
31
|
75
|
29
|
82
|
|
| Other Current Liabilities |
19
|
27
|
31
|
29
|
48
|
35
|
47
|
67
|
53
|
172
|
58
|
41
|
37
|
0
|
31
|
34
|
221
|
21
|
17
|
142
|
151
|
133
|
130
|
184
|
|
| Total Current Liabilities |
249
|
531
|
280
|
281
|
285
|
334
|
319
|
302
|
269
|
435
|
334
|
385
|
352
|
299
|
396
|
479
|
802
|
602
|
553
|
499
|
543
|
618
|
508
|
631
|
|
| Long-Term Debt |
418
|
121
|
322
|
322
|
294
|
221
|
323
|
317
|
158
|
222
|
289
|
200
|
230
|
0
|
357
|
539
|
538
|
330
|
444
|
251
|
243
|
157
|
179
|
96
|
|
| Deferred Income Tax |
18
|
20
|
26
|
21
|
29
|
26
|
41
|
44
|
37
|
34
|
29
|
21
|
20
|
0
|
9
|
112
|
4
|
7
|
12
|
18
|
19
|
15
|
28
|
29
|
|
| Minority Interest |
3
|
4
|
3
|
3
|
2
|
3
|
4
|
3
|
3
|
3
|
3
|
4
|
3
|
0
|
4
|
5
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
31
|
26
|
20
|
23
|
92
|
93
|
85
|
105
|
109
|
145
|
166
|
153
|
142
|
0
|
207
|
198
|
131
|
142
|
137
|
100
|
68
|
48
|
40
|
26
|
|
| Total Liabilities |
718
N/A
|
702
-2%
|
651
-7%
|
651
+0%
|
702
+8%
|
677
-4%
|
771
+14%
|
771
+0%
|
575
-25%
|
839
+46%
|
821
-2%
|
762
-7%
|
746
-2%
|
0
N/A
|
975
N/A
|
1 333
+37%
|
1 481
+11%
|
1 088
-27%
|
1 151
+6%
|
868
-25%
|
873
+1%
|
838
-4%
|
755
-10%
|
781
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
76
|
85
|
84
|
85
|
86
|
89
|
103
|
121
|
113
|
117
|
121
|
4
|
4
|
0
|
4
|
7
|
7
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
|
| Retained Earnings |
44
|
53
|
52
|
4
|
37
|
27
|
3
|
48
|
50
|
82
|
83
|
83
|
90
|
0
|
93
|
83
|
79
|
303
|
272
|
331
|
367
|
370
|
368
|
415
|
|
| Additional Paid In Capital |
54
|
60
|
63
|
67
|
71
|
77
|
95
|
112
|
106
|
171
|
172
|
177
|
186
|
0
|
199
|
648
|
651
|
0
|
0
|
90
|
90
|
90
|
91
|
92
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
0
|
0
|
19
|
0
|
9
|
8
|
9
|
0
|
8
|
3
|
2
|
4
|
6
|
11
|
18
|
|
| Other Equity |
3
|
5
|
0
|
1
|
2
|
1
|
5
|
10
|
1
|
15
|
12
|
3
|
0
|
5
|
7
|
24
|
0
|
0
|
3
|
1
|
8
|
2
|
2
|
1
|
|
| Total Equity |
171
N/A
|
203
+19%
|
199
-2%
|
149
-25%
|
121
-18%
|
194
+60%
|
190
-3%
|
155
-18%
|
150
-3%
|
192
+28%
|
197
+3%
|
249
+26%
|
280
+13%
|
0
N/A
|
281
N/A
|
706
+151%
|
737
+4%
|
299
-59%
|
277
-8%
|
423
+53%
|
466
+10%
|
460
-1%
|
450
-2%
|
492
+9%
|
|
| Total Liabilities & Equity |
889
N/A
|
905
+2%
|
850
-6%
|
799
-6%
|
823
+3%
|
872
+6%
|
960
+10%
|
926
-4%
|
725
-22%
|
1 030
+42%
|
1 018
-1%
|
1 011
-1%
|
1 026
+1%
|
0
N/A
|
1 256
N/A
|
2 038
+62%
|
2 218
+9%
|
1 387
-37%
|
1 427
+3%
|
1 292
-10%
|
1 339
+4%
|
1 298
-3%
|
1 205
-7%
|
1 273
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
229
|
230
|
234
|
232
|
235
|
243
|
246
|
249
|
251
|
462
|
470
|
488
|
495
|
0
|
503
|
706
|
707
|
446
|
446
|
527
|
517
|
483
|
449
|
443
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|