Turners Automotive Group Ltd
NZX:TRA
Balance Sheet
Balance Sheet Decomposition
Turners Automotive Group Ltd
Cash & Short-Term Investments | 12.6m |
PP&E | 129.9m |
Long-Term Investments | 70.4m |
Other Assets | 640m |
Long Term Debt | 443m |
Other Liabilities | 130.2m |
Balance Sheet
Turners Automotive Group Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
6
|
12
|
14
|
69
|
25
|
16
|
33
|
12
|
13
|
12
|
|
Cash |
6
|
12
|
14
|
69
|
25
|
16
|
33
|
12
|
13
|
12
|
|
Total Receivables |
6
|
11
|
13
|
20
|
19
|
18
|
12
|
10
|
15
|
15
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
8
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
7
|
|
Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
32
|
26
|
|
Total Current Assets |
6
|
11
|
13
|
20
|
19
|
18
|
12
|
52
|
60
|
53
|
|
PP&E Net |
18
|
22
|
21
|
28
|
46
|
47
|
78
|
84
|
91
|
128
|
|
PP&E Gross |
18
|
22
|
21
|
28
|
46
|
47
|
78
|
84
|
91
|
128
|
|
Accumulated Depreciation |
2
|
3
|
4
|
4
|
6
|
8
|
12
|
9
|
10
|
12
|
|
Intangible Assets |
1
|
48
|
48
|
80
|
78
|
74
|
74
|
74
|
164
|
164
|
|
Goodwill |
25
|
55
|
70
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
|
Note Receivable |
38
|
143
|
0
|
207
|
290
|
292
|
295
|
333
|
423
|
425
|
|
Long-Term Investments |
27
|
17
|
18
|
14
|
58
|
72
|
77
|
81
|
80
|
76
|
|
Other Long-Term Assets |
7
|
12
|
1
|
1
|
4
|
4
|
3
|
2
|
0
|
0
|
|
Other Assets |
25
|
64
|
70
|
137
|
131
|
131
|
137
|
93
|
98
|
98
|
|
Total Assets |
127
N/A
|
329
+160%
|
367
+12%
|
557
+52%
|
652
+17%
|
654
+0%
|
708
+8%
|
718
+1%
|
824
+15%
|
851
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
2
|
15
|
12
|
24
|
30
|
30
|
23
|
35
|
39
|
50
|
|
Accrued Liabilities |
1
|
3
|
2
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
111
|
121
|
52
|
111
|
35
|
221
|
42
|
6
|
6
|
|
Other Current Liabilities |
11
|
8
|
7
|
7
|
11
|
7
|
5
|
6
|
56
|
64
|
|
Total Current Liabilities |
13
|
136
|
142
|
87
|
157
|
76
|
253
|
86
|
107
|
126
|
|
Long-Term Debt |
18
|
46
|
53
|
214
|
206
|
278
|
162
|
326
|
441
|
439
|
|
Deferred Income Tax |
0
|
0
|
9
|
20
|
19
|
14
|
10
|
11
|
13
|
12
|
|
Other Liabilities |
22
|
26
|
26
|
64
|
56
|
60
|
60
|
61
|
63
|
64
|
|
Total Liabilities |
53
N/A
|
208
+295%
|
237
+14%
|
385
+62%
|
437
+14%
|
428
-2%
|
485
+13%
|
485
0%
|
573
+18%
|
580
+1%
|
|
Equity | |||||||||||
Common Stock |
101
|
135
|
136
|
169
|
199
|
206
|
204
|
204
|
205
|
207
|
|
Retained Earnings |
27
|
14
|
6
|
3
|
15
|
20
|
19
|
29
|
45
|
63
|
|
Total Equity |
74
N/A
|
121
+63%
|
130
+7%
|
172
+32%
|
214
+25%
|
226
+6%
|
223
-1%
|
234
+5%
|
251
+7%
|
270
+8%
|
|
Total Liabilities & Equity |
127
N/A
|
329
+160%
|
367
+12%
|
557
+52%
|
652
+17%
|
654
+0%
|
708
+8%
|
718
+1%
|
824
+15%
|
851
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
49
|
63
|
63
|
75
|
85
|
87
|
86
|
86
|
86
|
87
|