Rolls-Royce Holdings PLC
LSE:RR
Balance Sheet
Balance Sheet Decomposition
Rolls-Royce Holdings PLC
Current Assets | 18.1B |
Cash & Short-Term Investments | 3.8B |
Receivables | 9.4B |
Other Current Assets | 4.8B |
Non-Current Assets | 13.4B |
Long-Term Investments | 870m |
PP&E | 4.6B |
Intangibles | 4B |
Other Non-Current Assets | 3.9B |
Current Liabilities | 14.9B |
Accounts Payable | 6.9B |
Short-Term Debt | 53m |
Other Current Liabilities | 8B |
Non-Current Liabilities | 20.3B |
Long-Term Debt | 5B |
Other Non-Current Liabilities | 15.3B |
Balance Sheet
Rolls-Royce Holdings PLC
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
3 704
|
2 832
|
3 155
|
2 771
|
1 404
|
2 214
|
1 886
|
1 466
|
755
|
646
|
|
Cash |
696
|
709
|
641
|
0
|
815
|
992
|
791
|
797
|
706
|
612
|
|
Cash Equivalents |
3 008
|
2 123
|
2 514
|
2 771
|
589
|
1 222
|
1 095
|
669
|
49
|
34
|
|
Short-Term Investments |
321
|
7
|
2
|
3
|
1 529
|
2 735
|
2 541
|
1 843
|
1 785
|
1 737
|
|
Total Receivables |
4 873
|
5 328
|
6 072
|
5 590
|
6 107
|
6 188
|
6 595
|
6 183
|
5 942
|
6 686
|
|
Accounts Receivables |
1 981
|
1 840
|
1 864
|
5 558
|
4 924
|
4 966
|
4 842
|
4 491
|
4 265
|
4 548
|
|
Other Receivables |
2 892
|
3 488
|
4 208
|
32
|
1 183
|
1 222
|
1 753
|
1 692
|
1 677
|
2 138
|
|
Inventory |
3 319
|
2 768
|
2 637
|
3 353
|
3 803
|
4 287
|
4 320
|
3 690
|
3 666
|
4 708
|
|
Other Current Assets |
601
|
253
|
250
|
10
|
274
|
1 396
|
712
|
1 149
|
1 139
|
2 234
|
|
Total Current Assets |
12 818
|
11 188
|
12 116
|
11 727
|
13 117
|
16 820
|
16 054
|
14 331
|
13 287
|
16 011
|
|
PP&E Net |
3 392
|
3 446
|
3 490
|
4 134
|
4 658
|
4 929
|
6 812
|
5 920
|
5 120
|
4 997
|
|
PP&E Gross |
3 392
|
3 446
|
3 490
|
0
|
4 658
|
4 929
|
6 812
|
5 920
|
5 120
|
4 997
|
|
Accumulated Depreciation |
2 419
|
2 604
|
2 826
|
0
|
3 713
|
3 972
|
4 381
|
5 422
|
5 461
|
6 058
|
|
Intangible Assets |
3 149
|
3 145
|
3 142
|
4 116
|
4 020
|
4 250
|
4 448
|
4 071
|
3 015
|
2 999
|
|
Goodwill |
1 838
|
1 659
|
1 503
|
0
|
1 545
|
1 045
|
994
|
1 074
|
1 026
|
1 099
|
|
Long-Term Investments |
628
|
570
|
609
|
593
|
401
|
434
|
432
|
413
|
440
|
458
|
|
Other Long-Term Assets |
1 238
|
2 216
|
1 464
|
3 513
|
4 186
|
4 379
|
3 526
|
3 708
|
5 786
|
3 886
|
|
Other Assets |
1 838
|
1 659
|
1 503
|
0
|
1 545
|
1 045
|
994
|
1 074
|
1 026
|
1 099
|
|
Total Assets |
23 063
N/A
|
22 224
-4%
|
22 324
+0%
|
24 083
+8%
|
27 927
+16%
|
31 857
+14%
|
32 266
+1%
|
29 517
-9%
|
28 674
-3%
|
29 450
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 561
|
1 583
|
1 594
|
6 133
|
2 057
|
3 155
|
3 098
|
2 001
|
1 758
|
2 302
|
|
Accrued Liabilities |
1 251
|
1 230
|
1 043
|
0
|
1 578
|
1 798
|
1 879
|
1 449
|
1 401
|
1 565
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
20
|
22
|
8
|
307
|
7
|
2
|
|
Current Portion of Long-Term Debt |
207
|
68
|
419
|
172
|
62
|
836
|
767
|
965
|
272
|
356
|
|
Other Current Liabilities |
6 761
|
4 804
|
5 117
|
4 902
|
8 714
|
9 040
|
9 224
|
8 978
|
7 721
|
9 693
|
|
Total Current Liabilities |
9 780
|
7 685
|
8 173
|
11 207
|
12 431
|
14 851
|
14 976
|
13 700
|
11 159
|
13 918
|
|
Long-Term Debt |
2 524
|
2 193
|
2 883
|
3 185
|
3 406
|
3 804
|
4 910
|
6 058
|
7 497
|
5 597
|
|
Deferred Income Tax |
882
|
1 228
|
839
|
713
|
1 071
|
962
|
618
|
494
|
451
|
286
|
|
Minority Interest |
698
|
5
|
2
|
2
|
3
|
22
|
22
|
22
|
26
|
34
|
|
Other Liabilities |
3 574
|
4 731
|
5 413
|
11 535
|
10 086
|
13 292
|
15 116
|
14 140
|
14 203
|
15 665
|
|
Total Liabilities |
17 458
N/A
|
15 842
-9%
|
17 310
+9%
|
26 642
+54%
|
26 997
+1%
|
32 931
+22%
|
35 642
+8%
|
34 414
-3%
|
33 336
-3%
|
35 500
+6%
|
|
Equity | |||||||||||
Common Stock |
376
|
376
|
367
|
367
|
368
|
379
|
386
|
1 674
|
1 674
|
1 674
|
|
Retained Earnings |
5 217
|
5 908
|
4 567
|
3 789
|
178
|
2 424
|
4 382
|
8 013
|
7 645
|
9 623
|
|
Additional Paid In Capital |
80
|
179
|
180
|
181
|
195
|
268
|
319
|
1 012
|
1 012
|
1 012
|
|
Other Equity |
68
|
81
|
100
|
682
|
545
|
703
|
301
|
430
|
297
|
887
|
|
Total Equity |
5 605
N/A
|
6 382
+14%
|
5 014
-21%
|
2 559
N/A
|
930
N/A
|
1 074
N/A
|
3 376
-214%
|
4 897
-45%
|
4 662
+5%
|
6 050
-30%
|
|
Total Liabilities & Equity |
23 063
N/A
|
22 224
-4%
|
22 324
+0%
|
24 083
+8%
|
27 927
+16%
|
31 857
+14%
|
32 266
+1%
|
29 517
-9%
|
28 674
-3%
|
29 450
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 880
|
1 883
|
5 358
|
5 358
|
5 364
|
5 524
|
5 627
|
8 368
|
8 368
|
8 368
|
|
Preferred Shares Outstanding |
0
|
22 005
|
28 960
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|