Vanquis Banking Group PLC
LSE:VANQ
Balance Sheet
Balance Sheet Decomposition
Vanquis Banking Group PLC
Vanquis Banking Group PLC
Balance Sheet
Vanquis Banking 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 |
45
|
49
|
39
|
500
|
452
|
439
|
23
|
20
|
20
|
29
|
50
|
79
|
119
|
146
|
153
|
224
|
283
|
388
|
354
|
920
|
718
|
465
|
743
|
1 004
|
|
| Cash |
45
|
49
|
39
|
500
|
452
|
439
|
23
|
20
|
20
|
29
|
50
|
79
|
119
|
146
|
153
|
224
|
283
|
388
|
354
|
920
|
718
|
465
|
743
|
1 004
|
|
| Total Receivables |
74
|
175
|
228
|
228
|
336
|
20
|
7
|
3
|
15
|
7
|
8
|
12
|
4
|
9
|
13
|
8
|
9
|
11
|
7
|
17
|
4
|
51
|
36
|
48
|
|
| Accounts Receivables |
62
|
31
|
23
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
7
|
7
|
|
| Other Receivables |
12
|
144
|
206
|
226
|
334
|
18
|
6
|
3
|
14
|
6
|
8
|
12
|
4
|
9
|
13
|
8
|
9
|
11
|
7
|
17
|
4
|
0
|
30
|
40
|
|
| Inventory |
0
|
11
|
15
|
17
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
37
|
44
|
52
|
15
|
19
|
18
|
13
|
12
|
14
|
17
|
13
|
11
|
12
|
16
|
20
|
28
|
35
|
19
|
27
|
18
|
18
|
0
|
28
|
29
|
|
| Total Current Assets |
156
|
279
|
334
|
760
|
814
|
478
|
43
|
35
|
49
|
53
|
71
|
102
|
135
|
170
|
186
|
260
|
327
|
418
|
387
|
955
|
740
|
516
|
808
|
1 080
|
|
| PP&E Net |
37
|
42
|
48
|
42
|
43
|
59
|
29
|
29
|
26
|
30
|
27
|
24
|
23
|
27
|
30
|
30
|
31
|
25
|
86
|
74
|
56
|
41
|
31
|
24
|
|
| PP&E Gross |
37
|
42
|
48
|
42
|
43
|
59
|
29
|
29
|
26
|
30
|
27
|
24
|
23
|
27
|
30
|
30
|
31
|
25
|
86
|
74
|
56
|
0
|
31
|
24
|
|
| Accumulated Depreciation |
32
|
34
|
40
|
47
|
59
|
55
|
37
|
44
|
48
|
52
|
29
|
34
|
36
|
40
|
45
|
51
|
58
|
63
|
67
|
75
|
54
|
0
|
72
|
81
|
|
| Intangible Assets |
0
|
0
|
0
|
19
|
28
|
30
|
13
|
17
|
20
|
17
|
13
|
10
|
8
|
84
|
85
|
78
|
79
|
55
|
44
|
45
|
52
|
63
|
74
|
62
|
|
| Goodwill |
4
|
86
|
88
|
88
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
0
|
0
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
72
|
1
|
|
| Note Receivable |
720
|
821
|
905
|
990
|
953
|
1 233
|
925
|
1 063
|
1 139
|
1 219
|
1 333
|
1 514
|
1 607
|
1 849
|
2 017
|
2 307
|
2 309
|
2 204
|
2 200
|
1 800
|
1 678
|
1 905
|
2 156
|
2 154
|
|
| Long-Term Investments |
443
|
515
|
515
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
8
|
46
|
48
|
17
|
10
|
6
|
11
|
5
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
67
|
65
|
52
|
62
|
51
|
28
|
44
|
21
|
29
|
33
|
56
|
62
|
72
|
102
|
117
|
103
|
124
|
119
|
45
|
47
|
53
|
|
| Other Assets |
75
|
180
|
164
|
185
|
78
|
62
|
4
|
32
|
15
|
18
|
14
|
8
|
6
|
71
|
71
|
71
|
71
|
71
|
71
|
71
|
74
|
83
|
74
|
1
|
|
| Total Assets |
1 431
N/A
|
1 836
+28%
|
1 966
+7%
|
2 063
+5%
|
1 979
-4%
|
1 913
-3%
|
1 075
-44%
|
1 227
+14%
|
1 276
+4%
|
1 381
+8%
|
1 478
+7%
|
1 687
+14%
|
1 810
+7%
|
2 259
+25%
|
2 468
+9%
|
2 827
+15%
|
2 966
+5%
|
2 937
-1%
|
2 908
-1%
|
3 078
+6%
|
2 725
-11%
|
2 663
-2%
|
3 195
+20%
|
3 375
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
35
|
36
|
44
|
47
|
37
|
27
|
10
|
10
|
6
|
6
|
4
|
4
|
5
|
3
|
2
|
5
|
7
|
7
|
4
|
8
|
13
|
63
|
8
|
6
|
|
| Accrued Liabilities |
46
|
51
|
62
|
65
|
77
|
403
|
47
|
37
|
29
|
31
|
40
|
48
|
55
|
80
|
87
|
91
|
79
|
86
|
94
|
63
|
91
|
0
|
68
|
73
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
3
|
1
|
4
|
0
|
2
|
1
|
|
| Current Portion of Long-Term Debt |
43
|
38
|
20
|
35
|
35
|
87
|
41
|
4
|
73
|
148
|
51
|
170
|
121
|
135
|
253
|
320
|
389
|
371
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
92
|
94
|
103
|
70
|
45
|
51
|
42
|
49
|
52
|
54
|
49
|
47
|
42
|
51
|
60
|
74
|
27
|
34
|
41
|
12
|
10
|
0
|
5
|
5
|
|
| Total Current Liabilities |
216
|
219
|
229
|
218
|
195
|
567
|
141
|
101
|
160
|
238
|
144
|
268
|
223
|
270
|
402
|
491
|
502
|
506
|
141
|
84
|
117
|
63
|
82
|
85
|
|
| Long-Term Debt |
473
|
695
|
800
|
822
|
948
|
934
|
593
|
825
|
818
|
817
|
999
|
1 032
|
1 163
|
1 358
|
1 343
|
1 535
|
1 804
|
1 666
|
2 023
|
2 254
|
1 905
|
1 965
|
2 536
|
2 832
|
|
| Deferred Income Tax |
6
|
2
|
3
|
0
|
0
|
12
|
6
|
1
|
0
|
0
|
0
|
0
|
0
|
14
|
15
|
11
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
439
|
517
|
486
|
608
|
520
|
46
|
40
|
23
|
30
|
16
|
10
|
11
|
7
|
4
|
1
|
0
|
105
|
53
|
15
|
92
|
72
|
21
|
8
|
17
|
|
| Total Liabilities |
1 134
N/A
|
1 433
+26%
|
1 517
+6%
|
1 648
+9%
|
1 662
+1%
|
1 559
-6%
|
779
-50%
|
949
+22%
|
1 007
+6%
|
1 072
+6%
|
1 152
+8%
|
1 311
+14%
|
1 393
+6%
|
1 646
+18%
|
1 761
+7%
|
2 037
+16%
|
2 431
+19%
|
2 225
-8%
|
2 179
-2%
|
2 430
+12%
|
2 094
-14%
|
2 049
-2%
|
2 626
+28%
|
2 934
+12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
25
|
26
|
26
|
26
|
27
|
27
|
27
|
27
|
28
|
28
|
29
|
29
|
29
|
30
|
31
|
31
|
31
|
53
|
53
|
53
|
53
|
53
|
53
|
53
|
|
| Retained Earnings |
219
|
275
|
321
|
283
|
183
|
217
|
136
|
144
|
128
|
155
|
163
|
207
|
243
|
319
|
395
|
488
|
230
|
383
|
397
|
318
|
305
|
289
|
240
|
112
|
|
| Additional Paid In Capital |
52
|
101
|
102
|
106
|
108
|
111
|
133
|
135
|
142
|
144
|
146
|
148
|
151
|
268
|
271
|
273
|
273
|
273
|
273
|
273
|
273
|
274
|
276
|
276
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
2
|
3
|
7
|
4
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
30
|
18
|
11
|
8
|
6
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
297
N/A
|
403
+36%
|
449
+11%
|
415
-8%
|
317
-23%
|
354
+12%
|
296
-16%
|
278
-6%
|
268
-3%
|
309
+15%
|
326
+5%
|
375
+15%
|
417
+11%
|
613
+47%
|
708
+15%
|
790
+12%
|
535
-32%
|
712
+33%
|
729
+2%
|
648
-11%
|
631
-3%
|
615
-3%
|
569
-7%
|
441
-22%
|
|
| Total Liabilities & Equity |
1 431
N/A
|
1 836
+28%
|
1 966
+7%
|
2 063
+5%
|
1 979
-4%
|
1 913
-3%
|
1 075
-44%
|
1 227
+14%
|
1 276
+4%
|
1 381
+8%
|
1 478
+7%
|
1 687
+14%
|
1 810
+7%
|
2 259
+25%
|
2 468
+9%
|
2 827
+15%
|
2 966
+5%
|
2 937
-1%
|
2 908
-1%
|
3 078
+6%
|
2 725
-11%
|
2 663
-2%
|
3 195
+20%
|
3 375
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
260
|
269
|
269
|
270
|
270
|
271
|
179
|
180
|
184
|
186
|
188
|
189
|
191
|
200
|
201
|
202
|
148
|
253
|
253
|
254
|
254
|
254
|
257
|
257
|
|