SSP Group PLC
LSE:SSPG
Balance Sheet
Balance Sheet Decomposition
SSP Group PLC
SSP Group PLC
Balance Sheet
SSP Group PLC
| Sep-2011 | Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
61
|
81
|
95
|
86
|
88
|
84
|
107
|
108
|
233
|
185
|
774
|
544
|
303
|
255
|
342
|
|
| Cash |
61
|
81
|
95
|
86
|
88
|
84
|
107
|
108
|
186
|
142
|
735
|
402
|
248
|
157
|
230
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
43
|
38
|
142
|
56
|
98
|
112
|
|
| Short-Term Investments |
111
|
81
|
88
|
47
|
47
|
72
|
71
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
86
|
90
|
87
|
90
|
90
|
122
|
136
|
180
|
206
|
135
|
134
|
144
|
165
|
177
|
203
|
|
| Accounts Receivables |
85
|
90
|
87
|
89
|
90
|
118
|
135
|
178
|
205
|
125
|
118
|
142
|
159
|
167
|
195
|
|
| Other Receivables |
2
|
1
|
0
|
1
|
1
|
4
|
0
|
2
|
1
|
10
|
15
|
2
|
6
|
10
|
8
|
|
| Inventory |
25
|
25
|
25
|
24
|
26
|
29
|
33
|
35
|
39
|
24
|
24
|
37
|
42
|
46
|
46
|
|
| Total Current Assets |
283
|
277
|
294
|
247
|
251
|
307
|
346
|
363
|
478
|
344
|
931
|
724
|
510
|
477
|
591
|
|
| PP&E Net |
207
|
194
|
210
|
202
|
213
|
272
|
305
|
371
|
467
|
1 708
|
1 392
|
1 206
|
1 518
|
1 729
|
1 885
|
|
| PP&E Gross |
207
|
194
|
210
|
202
|
213
|
272
|
305
|
371
|
467
|
1 708
|
1 392
|
1 206
|
1 518
|
1 729
|
1 885
|
|
| Accumulated Depreciation |
490
|
491
|
530
|
506
|
505
|
589
|
610
|
630
|
689
|
778
|
800
|
911
|
858
|
897
|
1 012
|
|
| Intangible Assets |
99
|
92
|
88
|
82
|
80
|
83
|
84
|
85
|
99
|
105
|
102
|
104
|
119
|
149
|
132
|
|
| Goodwill |
638
|
614
|
607
|
577
|
552
|
618
|
631
|
646
|
648
|
626
|
583
|
598
|
562
|
607
|
587
|
|
| Note Receivable |
17
|
19
|
24
|
28
|
27
|
37
|
41
|
49
|
54
|
74
|
70
|
86
|
81
|
106
|
108
|
|
| Long-Term Investments |
5
|
5
|
5
|
5
|
5
|
9
|
17
|
16
|
17
|
12
|
12
|
17
|
16
|
22
|
22
|
|
| Other Long-Term Assets |
2
|
2
|
3
|
3
|
11
|
18
|
21
|
24
|
28
|
50
|
93
|
89
|
91
|
84
|
99
|
|
| Other Assets |
638
|
614
|
607
|
577
|
552
|
618
|
631
|
646
|
648
|
626
|
583
|
598
|
562
|
607
|
587
|
|
| Total Assets |
1 251
N/A
|
1 204
-4%
|
1 231
+2%
|
1 143
-7%
|
1 139
0%
|
1 345
+18%
|
1 444
+7%
|
1 554
+8%
|
1 792
+15%
|
2 919
+63%
|
3 182
+9%
|
2 823
-11%
|
2 898
+3%
|
3 173
+9%
|
3 424
+8%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
75
|
83
|
95
|
81
|
89
|
104
|
100
|
113
|
147
|
92
|
85
|
93
|
117
|
139
|
176
|
|
| Accrued Liabilities |
124
|
131
|
140
|
142
|
136
|
167
|
182
|
215
|
208
|
208
|
281
|
439
|
428
|
380
|
344
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
298
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
5
|
1
|
30
|
28
|
31
|
31
|
32
|
129
|
323
|
306
|
285
|
265
|
311
|
440
|
|
| Other Current Liabilities |
85
|
100
|
99
|
127
|
119
|
159
|
164
|
221
|
233
|
132
|
196
|
231
|
245
|
246
|
388
|
|
| Total Current Liabilities |
286
|
318
|
335
|
380
|
372
|
461
|
477
|
581
|
716
|
880
|
1 166
|
1 048
|
1 055
|
1 076
|
1 348
|
|
| Long-Term Debt |
1 123
|
1 033
|
1 051
|
475
|
427
|
443
|
419
|
456
|
588
|
1 778
|
1 650
|
1 409
|
1 459
|
1 626
|
1 719
|
|
| Deferred Income Tax |
6
|
7
|
6
|
8
|
10
|
12
|
12
|
12
|
14
|
10
|
10
|
7
|
20
|
40
|
36
|
|
| Minority Interest |
9
|
10
|
20
|
19
|
22
|
32
|
65
|
82
|
88
|
72
|
70
|
86
|
96
|
156
|
187
|
|
| Other Liabilities |
44
|
40
|
34
|
30
|
40
|
47
|
70
|
47
|
58
|
49
|
46
|
48
|
43
|
48
|
52
|
|
| Total Liabilities |
1 469
N/A
|
1 407
-4%
|
1 446
+3%
|
912
-37%
|
869
-5%
|
995
+14%
|
1 044
+5%
|
1 178
+13%
|
1 464
+24%
|
2 789
+91%
|
2 941
+5%
|
2 598
-12%
|
2 672
+3%
|
2 946
+10%
|
3 342
+13%
|
|
| Equity | ||||||||||||||||
| Common Stock |
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
6
|
9
|
9
|
9
|
9
|
9
|
|
| Retained Earnings |
850
|
855
|
858
|
241
|
189
|
137
|
66
|
90
|
138
|
348
|
241
|
256
|
241
|
238
|
351
|
|
| Additional Paid In Capital |
643
|
643
|
643
|
461
|
461
|
461
|
461
|
461
|
461
|
473
|
473
|
473
|
473
|
473
|
473
|
|
| Other Equity |
16
|
4
|
6
|
6
|
6
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
17
|
48
|
|
| Total Equity |
218
N/A
|
204
+7%
|
215
-6%
|
231
N/A
|
270
+17%
|
351
+30%
|
400
+14%
|
377
-6%
|
328
-13%
|
130
-60%
|
240
+85%
|
225
-6%
|
226
+1%
|
227
+0%
|
82
-64%
|
|
| Total Liabilities & Equity |
1 251
N/A
|
1 204
-4%
|
1 231
+2%
|
1 143
-7%
|
1 139
0%
|
1 345
+18%
|
1 444
+7%
|
1 554
+8%
|
1 792
+15%
|
2 919
+63%
|
3 182
+9%
|
2 823
-11%
|
2 898
+3%
|
3 173
+9%
|
3 424
+8%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
529
|
529
|
529
|
530
|
529
|
529
|
529
|
534
|
537
|
650
|
796
|
796
|
797
|
798
|
802
|
|