M P Evans Group PLC
LSE:MPE
Balance Sheet
Balance Sheet Decomposition
M P Evans Group PLC
Current Assets | 100.1m |
Cash & Short-Term Investments | 39.6m |
Receivables | 32.5m |
Other Current Assets | 27.9m |
Non-Current Assets | 525.1m |
Long-Term Investments | 10.1m |
PP&E | 486.9m |
Intangibles | 18.1m |
Other Non-Current Assets | 10m |
Current Liabilities | 54.8m |
Accounts Payable | 27.5m |
Other Current Liabilities | 27.3m |
Non-Current Liabilities | 85.2m |
Long-Term Debt | 33.4m |
Other Non-Current Liabilities | 51.8m |
Balance Sheet
M P Evans Group PLC
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
48
|
44
|
91
|
114
|
22
|
26
|
27
|
66
|
83
|
39
|
|
Cash Equivalents |
48
|
44
|
91
|
114
|
22
|
26
|
27
|
66
|
83
|
39
|
|
Short-Term Investments |
0
|
0
|
14
|
7
|
3
|
1
|
0
|
0
|
0
|
0
|
|
Total Receivables |
14
|
20
|
22
|
39
|
42
|
47
|
51
|
40
|
24
|
31
|
|
Accounts Receivables |
1
|
1
|
0
|
34
|
1
|
3
|
3
|
6
|
6
|
2
|
|
Other Receivables |
13
|
20
|
21
|
5
|
41
|
44
|
47
|
33
|
19
|
29
|
|
Inventory |
7
|
8
|
15
|
10
|
14
|
13
|
14
|
26
|
26
|
28
|
|
Other Current Assets |
7
|
2
|
32
|
2
|
1
|
2
|
2
|
5
|
11
|
2
|
|
Total Current Assets |
76
|
75
|
175
|
172
|
81
|
90
|
95
|
136
|
144
|
100
|
|
PP&E Net |
192
|
186
|
202
|
322
|
338
|
369
|
391
|
401
|
412
|
487
|
|
PP&E Gross |
192
|
186
|
202
|
0
|
338
|
369
|
391
|
401
|
412
|
487
|
|
Accumulated Depreciation |
47
|
49
|
59
|
0
|
82
|
95
|
111
|
129
|
149
|
171
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Goodwill |
1
|
1
|
1
|
12
|
12
|
12
|
12
|
12
|
12
|
17
|
|
Note Receivable |
0
|
0
|
3
|
5
|
9
|
12
|
11
|
17
|
9
|
9
|
|
Long-Term Investments |
94
|
98
|
18
|
21
|
20
|
22
|
22
|
13
|
12
|
10
|
|
Other Long-Term Assets |
14
|
17
|
15
|
12
|
5
|
5
|
5
|
4
|
1
|
1
|
|
Other Assets |
1
|
1
|
1
|
12
|
12
|
12
|
12
|
12
|
12
|
17
|
|
Total Assets |
377
N/A
|
376
0%
|
415
+10%
|
544
+31%
|
466
-14%
|
510
+10%
|
536
+5%
|
584
+9%
|
590
+1%
|
625
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
4
|
9
|
9
|
65
|
7
|
14
|
15
|
16
|
9
|
12
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
32
|
13
|
10
|
9
|
21
|
29
|
40
|
21
|
17
|
21
|
|
Other Current Liabilities |
10
|
8
|
24
|
5
|
10
|
12
|
17
|
28
|
20
|
22
|
|
Total Current Liabilities |
47
|
31
|
43
|
80
|
38
|
54
|
72
|
64
|
46
|
55
|
|
Long-Term Debt |
14
|
19
|
21
|
30
|
9
|
66
|
66
|
51
|
32
|
33
|
|
Deferred Income Tax |
0
|
0
|
1
|
12
|
12
|
12
|
11
|
11
|
14
|
19
|
|
Minority Interest |
20
|
22
|
23
|
30
|
21
|
9
|
10
|
14
|
18
|
20
|
|
Other Liabilities |
4
|
4
|
6
|
8
|
8
|
10
|
14
|
13
|
10
|
12
|
|
Total Liabilities |
86
N/A
|
76
-11%
|
94
+23%
|
160
+71%
|
89
-45%
|
151
+71%
|
172
+14%
|
152
-11%
|
119
-22%
|
140
+18%
|
|
Equity | |||||||||||
Common Stock |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|
Retained Earnings |
251
|
257
|
279
|
375
|
336
|
317
|
323
|
389
|
429
|
443
|
|
Additional Paid In Capital |
28
|
31
|
31
|
0
|
31
|
32
|
32
|
32
|
33
|
33
|
|
Unrealized Security Profit/Loss |
3
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
292
N/A
|
300
+3%
|
321
+7%
|
384
+20%
|
377
-2%
|
359
-5%
|
364
+2%
|
432
+18%
|
471
+9%
|
485
+3%
|
|
Total Liabilities & Equity |
377
N/A
|
376
0%
|
415
+10%
|
544
+31%
|
466
-14%
|
510
+10%
|
536
+5%
|
584
+9%
|
590
+1%
|
625
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
55
|
56
|
56
|
55
|
55
|
54
|
54
|
55
|
54
|
53
|