Rathbones Group PLC
LSE:RAT
Balance Sheet
Balance Sheet Decomposition
Rathbones Group PLC
Rathbones Group PLC
Balance Sheet
Rathbones Group 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 | 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 |
8
|
19
|
3
|
16
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
211
|
727
|
583
|
1 076
|
1 375
|
1 198
|
1 933
|
1 803
|
1 463
|
1 413
|
1 038
|
1 166
|
|
| Cash |
8
|
19
|
3
|
16
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
211
|
727
|
583
|
1 076
|
1 375
|
1 198
|
1 933
|
1 803
|
1 463
|
1 413
|
1 038
|
1 166
|
|
| Total Receivables |
47
|
40
|
57
|
69
|
159
|
139
|
272
|
192
|
110
|
58
|
79
|
182
|
222
|
300
|
290
|
315
|
351
|
405
|
439
|
495
|
542
|
526
|
757
|
746
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
39
|
47
|
53
|
62
|
61
|
71
|
80
|
91
|
96
|
150
|
160
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
220
|
261
|
243
|
262
|
289
|
344
|
368
|
415
|
451
|
431
|
607
|
585
|
|
| Inventory |
0
|
0
|
0
|
0
|
2
|
2
|
4
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
4
|
9
|
10
|
6
|
6
|
11
|
9
|
10
|
0
|
15
|
12
|
12
|
12
|
19
|
22
|
16
|
20
|
24
|
7
|
17
|
|
| Total Current Assets |
55
|
59
|
60
|
85
|
166
|
150
|
285
|
198
|
117
|
69
|
89
|
309
|
433
|
1 042
|
885
|
1 403
|
1 739
|
1 622
|
2 394
|
2 314
|
2 025
|
1 964
|
1 801
|
1 929
|
|
| PP&E Net |
9
|
8
|
6
|
6
|
4
|
7
|
8
|
7
|
6
|
6
|
11
|
12
|
12
|
10
|
10
|
17
|
16
|
17
|
65
|
60
|
57
|
52
|
81
|
96
|
|
| PP&E Gross |
9
|
8
|
6
|
6
|
4
|
7
|
8
|
7
|
6
|
6
|
11
|
12
|
12
|
10
|
10
|
17
|
16
|
17
|
65
|
60
|
57
|
52
|
81
|
96
|
|
| Accumulated Depreciation |
13
|
16
|
19
|
21
|
16
|
16
|
14
|
14
|
15
|
13
|
15
|
11
|
13
|
16
|
18
|
24
|
26
|
26
|
33
|
41
|
52
|
60
|
73
|
79
|
|
| Intangible Assets |
28
|
56
|
58
|
52
|
2
|
11
|
15
|
21
|
35
|
45
|
46
|
50
|
58
|
102
|
108
|
104
|
99
|
148
|
137
|
134
|
209
|
189
|
518
|
478
|
|
| Goodwill |
0
|
0
|
0
|
0
|
58
|
70
|
71
|
47
|
47
|
47
|
47
|
47
|
47
|
58
|
64
|
63
|
63
|
91
|
90
|
97
|
168
|
168
|
508
|
505
|
|
| Note Receivable |
30
|
37
|
36
|
41
|
38
|
77
|
39
|
39
|
27
|
40
|
48
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
116
|
96
|
|
| Long-Term Investments |
382
|
364
|
333
|
381
|
401
|
565
|
772
|
957
|
781
|
794
|
913
|
616
|
631
|
447
|
761
|
805
|
811
|
987
|
706
|
759
|
792
|
1 056
|
1 296
|
1 278
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
2
|
3
|
3
|
2
|
15
|
7
|
5
|
11
|
9
|
0
|
3
|
3
|
0
|
0
|
7
|
1
|
|
| Other Assets |
18
|
20
|
22
|
24
|
85
|
103
|
103
|
85
|
70
|
72
|
76
|
77
|
82
|
60
|
65
|
65
|
65
|
94
|
94
|
100
|
190
|
187
|
522
|
509
|
|
| Total Assets |
521
N/A
|
543
+4%
|
515
-5%
|
589
+14%
|
696
+18%
|
913
+31%
|
1 227
+34%
|
1 310
+7%
|
1 037
-21%
|
1 028
-1%
|
1 184
+15%
|
1 138
-4%
|
1 230
+8%
|
1 668
+36%
|
1 834
+10%
|
2 404
+31%
|
2 739
+14%
|
2 868
+5%
|
3 399
+19%
|
3 371
-1%
|
3 272
-3%
|
3 447
+5%
|
4 224
+23%
|
4 290
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
7
|
10
|
10
|
8
|
6
|
11
|
13
|
19
|
17
|
18
|
17
|
2
|
2
|
3
|
4
|
1
|
0
|
3
|
8
|
6
|
|
| Accrued Liabilities |
6
|
8
|
10
|
15
|
18
|
21
|
31
|
25
|
24
|
25
|
28
|
25
|
29
|
36
|
42
|
53
|
64
|
69
|
73
|
82
|
105
|
101
|
169
|
215
|
|
| Short-Term Debt |
417
|
408
|
372
|
428
|
496
|
677
|
959
|
1 054
|
774
|
765
|
909
|
829
|
892
|
1 282
|
1 403
|
1 889
|
2 172
|
2 226
|
2 669
|
2 563
|
2 335
|
2 517
|
2 266
|
2 356
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
12
|
10
|
|
| Other Current Liabilities |
16
|
16
|
21
|
34
|
24
|
26
|
27
|
20
|
25
|
28
|
26
|
22
|
32
|
27
|
28
|
61
|
78
|
63
|
70
|
117
|
84
|
80
|
205
|
162
|
|
| Total Current Liabilities |
439
|
433
|
403
|
477
|
544
|
734
|
1 027
|
1 107
|
827
|
830
|
976
|
895
|
969
|
1 363
|
1 490
|
2 005
|
2 317
|
2 360
|
2 816
|
2 767
|
2 529
|
2 707
|
2 660
|
2 750
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
20
|
20
|
20
|
81
|
71
|
90
|
85
|
103
|
75
|
|
| Deferred Income Tax |
7
|
4
|
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
8
|
86
|
78
|
|
| Other Liabilities |
0
|
6
|
1
|
0
|
22
|
19
|
15
|
19
|
27
|
13
|
17
|
13
|
10
|
35
|
24
|
54
|
39
|
23
|
17
|
19
|
15
|
13
|
26
|
28
|
|
| Total Liabilities |
446
N/A
|
442
-1%
|
409
-7%
|
478
+17%
|
566
+18%
|
754
+33%
|
1 042
+38%
|
1 126
+8%
|
855
-24%
|
843
-1%
|
993
+18%
|
908
-9%
|
979
+8%
|
1 398
+43%
|
1 534
+10%
|
2 079
+36%
|
2 376
+14%
|
2 404
+1%
|
2 913
+21%
|
2 857
-2%
|
2 648
-7%
|
2 812
+6%
|
2 874
+2%
|
2 931
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
5
|
6
|
|
| Retained Earnings |
66
|
87
|
90
|
94
|
111
|
133
|
155
|
154
|
149
|
151
|
157
|
168
|
184
|
181
|
206
|
188
|
222
|
264
|
314
|
343
|
366
|
374
|
1 088
|
1 104
|
|
| Additional Paid In Capital |
7
|
10
|
14
|
15
|
18
|
25
|
28
|
29
|
32
|
33
|
34
|
62
|
66
|
93
|
98
|
140
|
143
|
230
|
211
|
215
|
291
|
310
|
312
|
318
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
33
|
42
|
47
|
37
|
53
|
56
|
68
|
|
| Other Equity |
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 Equity |
75
N/A
|
100
+33%
|
106
+5%
|
111
+4%
|
130
+18%
|
159
+22%
|
185
+16%
|
185
0%
|
183
-1%
|
185
+2%
|
191
+3%
|
230
+20%
|
251
+9%
|
271
+8%
|
300
+11%
|
325
+8%
|
363
+12%
|
464
+28%
|
485
+5%
|
514
+6%
|
623
+21%
|
635
+2%
|
1 350
+113%
|
1 359
+1%
|
|
| Total Liabilities & Equity |
521
N/A
|
543
+4%
|
515
-5%
|
589
+14%
|
696
+18%
|
913
+31%
|
1 227
+34%
|
1 310
+7%
|
1 037
-21%
|
1 028
-1%
|
1 184
+15%
|
1 138
-4%
|
1 230
+8%
|
1 668
+36%
|
1 834
+10%
|
2 404
+31%
|
2 739
+14%
|
2 868
+5%
|
3 399
+19%
|
3 371
-1%
|
3 272
-3%
|
3 447
+5%
|
4 224
+23%
|
4 290
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
36
|
39
|
41
|
41
|
41
|
42
|
43
|
43
|
43
|
43
|
43
|
46
|
46
|
48
|
48
|
50
|
51
|
55
|
56
|
57
|
62
|
59
|
104
|
103
|
|