Restaurant Group PLC
LSE:RTN
Balance Sheet
Balance Sheet Decomposition
Restaurant Group PLC
Restaurant Group PLC
Balance Sheet
Restaurant Group PLC
| Dec-2013 | Dec-2014 | Dec-2015 | Jan-2017 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Jan-2022 | Jan-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7
|
0
|
3
|
10
|
10
|
66
|
50
|
41
|
147
|
28
|
|
| Cash Equivalents |
7
|
0
|
3
|
10
|
10
|
66
|
50
|
41
|
147
|
28
|
|
| Total Receivables |
8
|
9
|
13
|
19
|
15
|
23
|
22
|
16
|
14
|
18
|
|
| Accounts Receivables |
8
|
9
|
13
|
19
|
15
|
23
|
22
|
16
|
13
|
18
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Inventory |
5
|
6
|
6
|
6
|
6
|
9
|
9
|
5
|
6
|
7
|
|
| Other Current Assets |
15
|
14
|
15
|
16
|
17
|
31
|
30
|
9
|
6
|
8
|
|
| Total Current Assets |
35
|
29
|
38
|
50
|
48
|
129
|
111
|
71
|
173
|
61
|
|
| PP&E Net |
338
|
369
|
404
|
346
|
327
|
434
|
336
|
675
|
575
|
495
|
|
| PP&E Gross |
338
|
369
|
404
|
346
|
327
|
434
|
336
|
675
|
575
|
495
|
|
| Accumulated Depreciation |
220
|
242
|
268
|
367
|
414
|
459
|
577
|
508
|
435
|
516
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
261
|
260
|
257
|
257
|
260
|
|
| Goodwill |
26
|
26
|
26
|
26
|
26
|
353
|
357
|
343
|
343
|
345
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
8
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
2
|
15
|
|
| Other Assets |
26
|
26
|
26
|
26
|
26
|
353
|
357
|
343
|
343
|
345
|
|
| Total Assets |
399
N/A
|
424
+6%
|
468
+10%
|
423
-10%
|
402
-5%
|
1 178
+193%
|
1 065
-10%
|
1 348
+27%
|
1 354
+0%
|
1 184
-13%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
47
|
51
|
56
|
43
|
38
|
79
|
65
|
40
|
22
|
33
|
|
| Accrued Liabilities |
50
|
55
|
63
|
69
|
66
|
113
|
101
|
60
|
85
|
109
|
|
| Short-Term Debt |
0
|
0
|
1
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
91
|
73
|
55
|
|
| Other Current Liabilities |
17
|
15
|
17
|
26
|
23
|
32
|
46
|
21
|
27
|
22
|
|
| Total Current Liabilities |
115
|
122
|
136
|
138
|
128
|
224
|
223
|
212
|
207
|
218
|
|
| Long-Term Debt |
52
|
42
|
33
|
41
|
33
|
357
|
326
|
773
|
655
|
554
|
|
| Deferred Income Tax |
13
|
13
|
12
|
4
|
4
|
53
|
42
|
41
|
42
|
26
|
|
| Other Liabilities |
3
|
3
|
3
|
38
|
57
|
86
|
72
|
10
|
9
|
5
|
|
| Total Liabilities |
183
N/A
|
180
-2%
|
185
+3%
|
221
+20%
|
222
+0%
|
719
+225%
|
663
-8%
|
1 036
+56%
|
914
-12%
|
804
-12%
|
|
| Equity | |||||||||||
| Common Stock |
56
|
56
|
57
|
57
|
57
|
138
|
138
|
166
|
215
|
215
|
|
| Retained Earnings |
135
|
164
|
202
|
119
|
98
|
71
|
14
|
131
|
170
|
165
|
|
| Additional Paid In Capital |
25
|
24
|
25
|
26
|
26
|
250
|
250
|
277
|
394
|
0
|
|
| Total Equity |
216
N/A
|
245
+13%
|
284
+16%
|
202
-29%
|
180
-11%
|
459
+155%
|
402
-12%
|
312
-22%
|
440
+41%
|
380
-14%
|
|
| Total Liabilities & Equity |
399
N/A
|
424
+6%
|
468
+10%
|
423
-10%
|
402
-5%
|
1 178
+193%
|
1 065
-10%
|
1 348
+27%
|
1 354
+0%
|
1 184
-13%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
275
|
275
|
275
|
278
|
203
|
497
|
497
|
596
|
765
|
765
|
|