Melrose Industries PLC
LSE:MRO
Melrose Industries PLC
LSE:MRO
Price:
513
GBX
-4.65%
Market Cap:
£6.4B
Balance Sheet
Balance Sheet Decomposition
Melrose Industries PLC
Melrose Industries PLC
Balance Sheet Decomposition is not available for
Melrose Industries PLC
Melrose Industries PLC
Balance Sheet
Melrose Industries PLC
Melrose Industries PLC
Currency: GBP
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
13
|
12
|
15
|
33
|
46
|
166
|
148
|
196
|
196
|
157
|
200
|
71
|
2 451
|
42
|
16
|
511
|
512
|
311
|
473
|
355
|
58
|
88
|
|
| Cash Equivalents |
13
|
12
|
15
|
33
|
46
|
166
|
148
|
196
|
196
|
157
|
200
|
71
|
2 451
|
42
|
16
|
511
|
512
|
311
|
473
|
355
|
58
|
88
|
|
| Total Receivables |
0
|
0
|
82
|
88
|
66
|
319
|
202
|
238
|
202
|
384
|
278
|
248
|
62
|
345
|
319
|
2 402
|
1 919
|
1 627
|
1 155
|
1 569
|
788
|
921
|
|
| Accounts Receivables |
0
|
0
|
75
|
83
|
61
|
285
|
190
|
225
|
193
|
384
|
249
|
224
|
57
|
330
|
298
|
2 328
|
1 601
|
1 346
|
944
|
1 540
|
620
|
661
|
|
| Other Receivables |
0
|
0
|
7
|
5
|
5
|
34
|
12
|
13
|
9
|
0
|
29
|
25
|
4
|
15
|
21
|
74
|
318
|
281
|
211
|
29
|
168
|
260
|
|
| Inventory |
0
|
0
|
56
|
59
|
30
|
328
|
223
|
216
|
206
|
376
|
235
|
167
|
56
|
296
|
275
|
1 489
|
1 332
|
1 126
|
893
|
1 028
|
513
|
528
|
|
| Other Current Assets |
0
|
0
|
6
|
3
|
1
|
112
|
13
|
24
|
17
|
3
|
20
|
19
|
8
|
24
|
23
|
15
|
155
|
101
|
63
|
74
|
64
|
43
|
|
| Total Current Assets |
13
|
12
|
159
|
183
|
143
|
925
|
585
|
674
|
619
|
919
|
733
|
498
|
2 576
|
708
|
634
|
4 417
|
3 918
|
3 165
|
2 584
|
2 990
|
1 423
|
1 580
|
|
| PP&E Net |
0
|
0
|
90
|
79
|
61
|
292
|
252
|
254
|
215
|
319
|
241
|
200
|
113
|
272
|
219
|
3 171
|
3 432
|
3 133
|
2 528
|
2 599
|
777
|
821
|
|
| PP&E Gross |
0
|
0
|
90
|
79
|
61
|
292
|
252
|
254
|
215
|
0
|
241
|
200
|
113
|
272
|
219
|
0
|
3 432
|
3 133
|
2 528
|
2 599
|
777
|
821
|
|
| Accumulated Depreciation |
0
|
0
|
11
|
21
|
29
|
60
|
86
|
114
|
78
|
0
|
92
|
92
|
28
|
53
|
113
|
0
|
708
|
1 256
|
1 337
|
1 698
|
773
|
793
|
|
| Intangible Assets |
0
|
0
|
408
|
48
|
24
|
1 287
|
405
|
384
|
338
|
3 049
|
1 010
|
884
|
75
|
961
|
805
|
11 098
|
6 131
|
5 558
|
4 540
|
6 846
|
2 390
|
2 124
|
|
| Goodwill |
0
|
0
|
0
|
308
|
184
|
0
|
779
|
798
|
569
|
0
|
1 602
|
1 602
|
198
|
1 648
|
1 432
|
0
|
3 653
|
3 640
|
2 850
|
2 585
|
961
|
970
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
1
|
5
|
2
|
504
|
424
|
439
|
523
|
745
|
859
|
1 201
|
|
| Long-Term Investments |
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
12
|
13
|
12
|
0
|
0
|
0
|
492
|
484
|
464
|
516
|
497
|
121
|
77
|
|
| Other Long-Term Assets |
0
|
0
|
31
|
31
|
4
|
30
|
23
|
33
|
40
|
150
|
78
|
70
|
26
|
55
|
53
|
158
|
198
|
281
|
481
|
502
|
573
|
663
|
|
| Other Assets |
0
|
0
|
0
|
308
|
184
|
0
|
779
|
798
|
569
|
0
|
1 602
|
1 602
|
198
|
1 648
|
1 432
|
0
|
3 653
|
3 640
|
2 850
|
2 585
|
961
|
970
|
|
| Total Assets |
13
N/A
|
12
-8%
|
690
+5 650%
|
653
-5%
|
415
-36%
|
2 535
+511%
|
2 045
-19%
|
2 144
+5%
|
1 782
-17%
|
4 450
+150%
|
3 677
-17%
|
3 184
-13%
|
2 989
-6%
|
3 649
+22%
|
3 146
-14%
|
19 840
+531%
|
18 240
-8%
|
16 680
-9%
|
14 022
-16%
|
14 179
+1%
|
7 104
-50%
|
7 436
+5%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
59
|
61
|
43
|
223
|
127
|
161
|
144
|
540
|
195
|
195
|
30
|
230
|
210
|
2 583
|
1 566
|
1 153
|
1 016
|
3 720
|
1 787
|
2 090
|
|
| Accrued Liabilities |
0
|
0
|
23
|
27
|
25
|
110
|
97
|
107
|
78
|
0
|
90
|
90
|
29
|
175
|
139
|
0
|
487
|
462
|
323
|
352
|
239
|
241
|
|
| Short-Term Debt |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
8
|
1
|
1
|
0
|
29
|
6
|
0
|
1
|
0
|
1
|
0
|
478
|
355
|
246
|
519
|
123
|
94
|
41
|
|
| Other Current Liabilities |
0
|
3
|
31
|
28
|
21
|
305
|
193
|
184
|
144
|
150
|
239
|
223
|
29
|
178
|
118
|
732
|
1 078
|
1 502
|
1 266
|
508
|
806
|
889
|
|
| Total Current Liabilities |
0
|
3
|
117
|
118
|
97
|
638
|
418
|
452
|
394
|
696
|
524
|
452
|
88
|
584
|
467
|
3 793
|
3 486
|
3 363
|
3 124
|
3 094
|
1 640
|
1 751
|
|
| Long-Term Debt |
0
|
0
|
210
|
195
|
13
|
710
|
468
|
483
|
458
|
1 148
|
341
|
571
|
0
|
583
|
588
|
3 430
|
3 975
|
3 400
|
1 222
|
1 739
|
728
|
1 605
|
|
| Deferred Income Tax |
0
|
0
|
20
|
19
|
8
|
136
|
125
|
115
|
98
|
411
|
300
|
267
|
20
|
130
|
69
|
874
|
772
|
732
|
614
|
619
|
482
|
517
|
|
| Minority Interest |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
7
|
2
|
0
|
0
|
0
|
0
|
24
|
26
|
29
|
33
|
39
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
73
|
67
|
29
|
243
|
271
|
211
|
183
|
453
|
324
|
320
|
35
|
190
|
137
|
3 482
|
2 456
|
2 075
|
1 522
|
1 559
|
687
|
719
|
|
| Total Liabilities |
0
N/A
|
3
N/A
|
421
+13 933%
|
399
-5%
|
148
-63%
|
1 729
+1 068%
|
1 283
-26%
|
1 262
-2%
|
1 133
-10%
|
2 715
+140%
|
1 491
-45%
|
1 613
+8%
|
143
-91%
|
1 486
+936%
|
1 261
-15%
|
11 603
+820%
|
10 715
-8%
|
9 599
-10%
|
6 515
-32%
|
7 050
+8%
|
3 537
-50%
|
4 592
+30%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
58
|
1
|
1
|
1
|
495
|
1
|
1
|
264
|
10
|
129
|
133
|
333
|
333
|
333
|
333
|
309
|
309
|
1
|
|
| Retained Earnings |
0
|
4
|
36
|
62
|
206
|
425
|
410
|
530
|
156
|
1 733
|
2 209
|
1 439
|
2 873
|
469
|
317
|
729
|
1 024
|
1 360
|
3 827
|
2 911
|
286
|
1 557
|
|
| Additional Paid In Capital |
13
|
13
|
215
|
215
|
0
|
279
|
279
|
279
|
0
|
0
|
0
|
0
|
0
|
1 493
|
1 493
|
8 138
|
8 138
|
8 138
|
3 271
|
3 271
|
3 271
|
1 000
|
|
| Other Equity |
0
|
0
|
19
|
23
|
2
|
100
|
72
|
71
|
3
|
0
|
24
|
131
|
38
|
72
|
57
|
495
|
78
|
30
|
76
|
638
|
273
|
286
|
|
| Total Equity |
13
N/A
|
9
-31%
|
270
+2 900%
|
254
-6%
|
266
+5%
|
805
+203%
|
762
-5%
|
882
+16%
|
648
-27%
|
1 735
+168%
|
2 186
+26%
|
1 571
-28%
|
2 845
+81%
|
2 163
-24%
|
1 885
-13%
|
8 237
+337%
|
7 525
-9%
|
7 081
-6%
|
7 507
+6%
|
7 129
-5%
|
3 567
-50%
|
2 844
-20%
|
|
| Total Liabilities & Equity |
13
N/A
|
12
-8%
|
690
+5 650%
|
653
-5%
|
415
-36%
|
2 535
+511%
|
2 045
-19%
|
2 144
+5%
|
1 782
-17%
|
4 450
+150%
|
3 677
-17%
|
3 184
-13%
|
2 989
-6%
|
3 649
+22%
|
3 146
-14%
|
19 840
+531%
|
18 240
-8%
|
16 680
-9%
|
14 022
-16%
|
14 179
+1%
|
7 104
-50%
|
7 436
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
109
|
109
|
114
|
418
|
418
|
418
|
238
|
770
|
770
|
715
|
770
|
1 698
|
582
|
1 457
|
1 457
|
1 457
|
1 457
|
1 351
|
1 333
|
1 286
|
|
Switch to:
Switch to:
See Also
Discover More
