Premier Foods PLC
LSE:PFD
Balance Sheet
Balance Sheet Decomposition
Premier Foods PLC
Premier Foods PLC
Balance Sheet
Premier Foods PLC
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Apr-2015 | Apr-2016 | Apr-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Apr-2021 | Apr-2022 | Apr-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
31
|
48
|
28
|
13
|
14
|
8
|
24
|
41
|
19
|
2
|
46
|
53
|
157
|
45
|
8
|
3
|
24
|
28
|
178
|
4
|
54
|
64
|
102
|
192
|
|
| Cash Equivalents |
31
|
48
|
28
|
13
|
14
|
8
|
24
|
41
|
19
|
2
|
46
|
53
|
157
|
45
|
8
|
3
|
24
|
28
|
178
|
4
|
54
|
64
|
102
|
192
|
|
| Total Receivables |
143
|
131
|
116
|
105
|
132
|
163
|
300
|
317
|
325
|
330
|
265
|
271
|
235
|
113
|
88
|
53
|
61
|
77
|
75
|
66
|
80
|
85
|
98
|
97
|
|
| Accounts Receivables |
116
|
110
|
100
|
91
|
107
|
145
|
276
|
281
|
301
|
309
|
247
|
263
|
225
|
105
|
83
|
47
|
54
|
66
|
64
|
52
|
69
|
69
|
81
|
75
|
|
| Other Receivables |
27
|
21
|
16
|
15
|
25
|
19
|
25
|
36
|
24
|
22
|
18
|
8
|
10
|
9
|
5
|
6
|
8
|
11
|
11
|
14
|
11
|
16
|
18
|
22
|
|
| Inventory |
104
|
110
|
121
|
98
|
90
|
121
|
208
|
239
|
214
|
135
|
137
|
116
|
69
|
69
|
63
|
71
|
76
|
78
|
68
|
69
|
78
|
94
|
99
|
102
|
|
| Other Current Assets |
14
|
15
|
12
|
15
|
6
|
14
|
68
|
165
|
27
|
434
|
67
|
109
|
40
|
10
|
14
|
13
|
14
|
12
|
15
|
18
|
19
|
20
|
18
|
18
|
|
| Total Current Assets |
292
|
303
|
276
|
231
|
241
|
306
|
600
|
762
|
585
|
901
|
515
|
550
|
502
|
237
|
173
|
140
|
175
|
195
|
336
|
157
|
231
|
263
|
317
|
408
|
|
| PP&E Net |
120
|
135
|
153
|
147
|
197
|
255
|
608
|
639
|
635
|
539
|
417
|
374
|
196
|
183
|
188
|
188
|
185
|
186
|
194
|
192
|
191
|
186
|
190
|
204
|
|
| PP&E Gross |
120
|
135
|
153
|
147
|
197
|
255
|
608
|
639
|
635
|
539
|
417
|
374
|
196
|
183
|
188
|
188
|
185
|
186
|
194
|
192
|
191
|
186
|
190
|
204
|
|
| Accumulated Depreciation |
160
|
163
|
180
|
152
|
135
|
150
|
98
|
112
|
162
|
177
|
199
|
258
|
422
|
185
|
198
|
213
|
223
|
239
|
255
|
270
|
279
|
292
|
306
|
304
|
|
| Intangible Assets |
7
|
26
|
53
|
50
|
152
|
390
|
1 238
|
1 160
|
1 108
|
964
|
823
|
677
|
576
|
528
|
496
|
464
|
428
|
366
|
341
|
317
|
294
|
294
|
290
|
271
|
|
| Goodwill |
10
|
88
|
138
|
125
|
268
|
477
|
1 649
|
1 371
|
1 371
|
1 096
|
856
|
714
|
714
|
646
|
650
|
650
|
646
|
646
|
646
|
646
|
646
|
680
|
703
|
703
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-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
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
164
|
0
|
0
|
0
|
72
|
73
|
284
|
577
|
626
|
754
|
838
|
1 513
|
963
|
1 172
|
983
|
832
|
665
|
|
| Other Assets |
10
|
88
|
138
|
125
|
268
|
477
|
1 649
|
1 371
|
1 371
|
1 096
|
856
|
714
|
714
|
646
|
650
|
650
|
646
|
646
|
646
|
646
|
646
|
680
|
703
|
703
|
|
| Total Assets |
430
N/A
|
552
+28%
|
620
+12%
|
553
-11%
|
858
+55%
|
1 427
+66%
|
4 095
+187%
|
4 095
+0%
|
3 700
-10%
|
3 500
-5%
|
2 611
-25%
|
2 387
-9%
|
2 060
-14%
|
1 913
-7%
|
2 084
+9%
|
2 068
-1%
|
2 189
+6%
|
2 231
+2%
|
3 030
+36%
|
2 275
-25%
|
2 534
+11%
|
2 406
-5%
|
2 332
-3%
|
2 252
-3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
140
|
139
|
148
|
118
|
130
|
128
|
454
|
432
|
386
|
400
|
327
|
316
|
269
|
140
|
138
|
133
|
134
|
149
|
154
|
126
|
137
|
141
|
406
|
401
|
|
| Accrued Liabilities |
31
|
31
|
25
|
12
|
18
|
21
|
57
|
74
|
64
|
18
|
16
|
19
|
16
|
49
|
41
|
44
|
51
|
50
|
57
|
82
|
82
|
75
|
83
|
82
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
35
|
31
|
24
|
96
|
120
|
23
|
0
|
21
|
0
|
0
|
85
|
3
|
0
|
1
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
11
|
25
|
40
|
28
|
36
|
132
|
113
|
168
|
118
|
160
|
90
|
134
|
49
|
49
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
2
|
3
|
2
|
|
| Other Current Liabilities |
42
|
36
|
23
|
43
|
42
|
51
|
131
|
391
|
267
|
388
|
301
|
127
|
78
|
36
|
35
|
29
|
40
|
50
|
46
|
51
|
38
|
54
|
51
|
46
|
|
| Total Current Liabilities |
223
|
230
|
236
|
201
|
226
|
331
|
754
|
1 072
|
869
|
996
|
757
|
692
|
532
|
268
|
214
|
227
|
224
|
249
|
344
|
264
|
259
|
272
|
278
|
270
|
|
| Long-Term Debt |
368
|
630
|
682
|
355
|
550
|
518
|
1 530
|
1 633
|
1 232
|
1 092
|
927
|
774
|
819
|
588
|
542
|
505
|
520
|
498
|
520
|
332
|
337
|
336
|
335
|
333
|
|
| Deferred Income Tax |
3
|
4
|
6
|
9
|
15
|
32
|
208
|
193
|
65
|
56
|
11
|
0
|
0
|
0
|
0
|
0
|
12
|
14
|
185
|
86
|
213
|
178
|
153
|
178
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
15
|
16
|
13
|
3
|
85
|
85
|
142
|
206
|
469
|
366
|
343
|
516
|
691
|
518
|
479
|
543
|
483
|
508
|
301
|
410
|
218
|
214
|
239
|
28
|
|
| Total Liabilities |
610
N/A
|
881
+44%
|
937
+6%
|
568
-39%
|
876
+54%
|
966
+10%
|
2 634
+173%
|
3 104
+18%
|
2 635
-15%
|
2 510
-5%
|
2 038
-19%
|
1 982
-3%
|
2 042
+3%
|
1 373
-33%
|
1 231
-10%
|
1 275
+4%
|
1 239
-3%
|
1 268
+2%
|
1 350
+6%
|
1 091
-19%
|
1 027
-6%
|
1 000
-3%
|
1 005
+1%
|
810
-19%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
2
|
3
|
5
|
9
|
9
|
24
|
24
|
24
|
24
|
24
|
83
|
83
|
83
|
84
|
85
|
85
|
86
|
86
|
87
|
87
|
87
|
|
| Retained Earnings |
194
|
343
|
331
|
342
|
342
|
305
|
691
|
223
|
84
|
159
|
576
|
744
|
1 131
|
949
|
637
|
697
|
542
|
530
|
186
|
1 098
|
1 419
|
1 317
|
1 237
|
1 352
|
|
| Additional Paid In Capital |
10
|
10
|
10
|
321
|
322
|
761
|
761
|
761
|
1 125
|
1 125
|
1 125
|
1 125
|
1 125
|
1 406
|
1 407
|
1 407
|
1 408
|
1 409
|
1 409
|
1
|
2
|
3
|
3
|
3
|
|
| Unrealized Security Profit/Loss |
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
180
N/A
|
329
-82%
|
317
+4%
|
15
+95%
|
18
-21%
|
461
N/A
|
1 460
+217%
|
992
-32%
|
1 065
+7%
|
989
-7%
|
573
-42%
|
405
-29%
|
18
-96%
|
540
+2 935%
|
852
+58%
|
793
-7%
|
949
+20%
|
963
+1%
|
1 680
+74%
|
1 184
-30%
|
1 507
+27%
|
1 406
-7%
|
1 327
-6%
|
1 442
+9%
|
|
| Total Liabilities & Equity |
430
N/A
|
552
+28%
|
620
+12%
|
553
-11%
|
858
+55%
|
1 427
+66%
|
4 095
+187%
|
4 095
+0%
|
3 700
-10%
|
3 500
-5%
|
2 611
-25%
|
2 387
-9%
|
2 060
-14%
|
1 913
-7%
|
2 084
+9%
|
2 068
-1%
|
2 189
+6%
|
2 231
+2%
|
3 030
+36%
|
2 275
-25%
|
2 534
+11%
|
2 406
-5%
|
2 332
-3%
|
2 252
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
55
|
55
|
55
|
55
|
56
|
88
|
150
|
150
|
366
|
366
|
366
|
366
|
366
|
826
|
827
|
832
|
841
|
845
|
848
|
855
|
863
|
868
|
869
|
869
|
|