Aristocrat Leisure Ltd
OTC:ARLUF
Balance Sheet
Balance Sheet Decomposition
Aristocrat Leisure Ltd
Aristocrat Leisure Ltd
Balance Sheet
Aristocrat Leisure Ltd
| 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 |
23
|
30
|
286
|
329
|
283
|
547
|
428
|
569
|
1 676
|
2 432
|
3 021
|
3 151
|
944
|
1 282
|
|
| Cash |
23
|
30
|
286
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
329
|
283
|
547
|
428
|
569
|
1 676
|
2 432
|
3 021
|
3 151
|
944
|
1 282
|
|
| Short-Term Investments |
6
|
6
|
8
|
10
|
6
|
6
|
7
|
6
|
7
|
7
|
8
|
9
|
8
|
10
|
|
| Total Receivables |
254
|
359
|
330
|
442
|
461
|
525
|
757
|
995
|
673
|
701
|
886
|
1 052
|
1 189
|
1 406
|
|
| Accounts Receivables |
220
|
300
|
293
|
391
|
372
|
442
|
599
|
803
|
530
|
575
|
702
|
844
|
932
|
1 067
|
|
| Other Receivables |
34
|
59
|
37
|
51
|
88
|
83
|
158
|
192
|
143
|
126
|
184
|
207
|
258
|
339
|
|
| Inventory |
69
|
65
|
76
|
102
|
124
|
116
|
160
|
163
|
160
|
159
|
250
|
309
|
278
|
264
|
|
| Other Current Assets |
4
|
5
|
2
|
15
|
1
|
0
|
0
|
0
|
0
|
0
|
15
|
27
|
7
|
1
|
|
| Total Current Assets |
354
|
464
|
702
|
899
|
875
|
1 195
|
1 352
|
1 733
|
2 516
|
3 299
|
4 181
|
4 547
|
2 426
|
2 962
|
|
| PP&E Net |
103
|
107
|
121
|
204
|
218
|
241
|
389
|
431
|
532
|
485
|
550
|
683
|
772
|
781
|
|
| PP&E Gross |
103
|
107
|
121
|
204
|
218
|
241
|
389
|
431
|
532
|
485
|
550
|
683
|
772
|
781
|
|
| Accumulated Depreciation |
117
|
149
|
182
|
260
|
323
|
390
|
506
|
645
|
779
|
882
|
1 105
|
1 170
|
1 212
|
1 382
|
|
| Intangible Assets |
27
|
45
|
36
|
853
|
740
|
714
|
1 167
|
1 085
|
813
|
703
|
721
|
725
|
965
|
928
|
|
| Goodwill |
77
|
106
|
94
|
1 089
|
996
|
973
|
2 732
|
2 923
|
2 755
|
2 825
|
3 170
|
3 275
|
4 382
|
4 015
|
|
| Note Receivable |
68
|
71
|
75
|
86
|
97
|
107
|
112
|
105
|
120
|
171
|
164
|
143
|
157
|
212
|
|
| Long-Term Investments |
7
|
5
|
5
|
8
|
7
|
8
|
6
|
7
|
8
|
11
|
13
|
17
|
116
|
85
|
|
| Other Long-Term Assets |
88
|
75
|
80
|
81
|
55
|
54
|
89
|
53
|
1 109
|
1 179
|
1 322
|
1 531
|
1 485
|
1 409
|
|
| Other Assets |
77
|
106
|
94
|
1 089
|
996
|
973
|
2 732
|
2 923
|
2 755
|
2 825
|
3 170
|
3 275
|
4 382
|
4 015
|
|
| Total Assets |
725
N/A
|
873
+20%
|
1 113
+27%
|
3 219
+189%
|
2 988
-7%
|
3 293
+10%
|
5 847
+78%
|
6 337
+8%
|
7 852
+24%
|
8 672
+10%
|
10 120
+17%
|
10 922
+8%
|
10 303
-6%
|
10 393
+1%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
52
|
63
|
66
|
107
|
105
|
131
|
216
|
189
|
121
|
151
|
197
|
305
|
257
|
308
|
|
| Accrued Liabilities |
9
|
0
|
10
|
11
|
12
|
13
|
20
|
555
|
548
|
709
|
696
|
701
|
750
|
724
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
0
|
114
|
0
|
0
|
0
|
0
|
0
|
50
|
57
|
156
|
164
|
154
|
159
|
|
| Other Current Liabilities |
134
|
154
|
182
|
325
|
433
|
510
|
781
|
298
|
326
|
282
|
268
|
358
|
418
|
607
|
|
| Total Current Liabilities |
202
|
217
|
372
|
442
|
549
|
653
|
1 018
|
1 041
|
1 046
|
1 199
|
1 317
|
1 527
|
1 578
|
1 799
|
|
| Long-Term Debt |
208
|
238
|
0
|
1 780
|
1 288
|
1 199
|
2 881
|
2 793
|
3 469
|
3 468
|
2 629
|
2 518
|
2 254
|
1 871
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
13
|
123
|
152
|
28
|
12
|
9
|
17
|
85
|
71
|
|
| Minority Interest |
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
39
|
43
|
35
|
79
|
75
|
82
|
93
|
207
|
155
|
114
|
143
|
133
|
107
|
94
|
|
| Total Liabilities |
447
N/A
|
494
+11%
|
407
-18%
|
2 301
+466%
|
1 912
-17%
|
1 947
+2%
|
4 114
+111%
|
4 193
+2%
|
4 697
+12%
|
4 793
+2%
|
4 098
-15%
|
4 196
+2%
|
4 024
-4%
|
3 835
-5%
|
|
| Equity | |||||||||||||||
| Common Stock |
233
|
233
|
642
|
694
|
694
|
715
|
715
|
715
|
715
|
715
|
1 652
|
1 237
|
399
|
455
|
|
| Retained Earnings |
144
|
220
|
116
|
166
|
404
|
669
|
951
|
1 339
|
2 470
|
3 153
|
3 749
|
4 840
|
5 694
|
6 751
|
|
| Other Equity |
99
|
73
|
51
|
58
|
22
|
39
|
67
|
89
|
30
|
10
|
622
|
650
|
187
|
261
|
|
| Total Equity |
278
N/A
|
379
+36%
|
706
+86%
|
917
+30%
|
1 076
+17%
|
1 346
+25%
|
1 733
+29%
|
2 144
+24%
|
3 155
+47%
|
3 879
+23%
|
6 023
+55%
|
6 726
+12%
|
6 280
-7%
|
6 557
+4%
|
|
| Total Liabilities & Equity |
725
N/A
|
873
+20%
|
1 113
+27%
|
3 219
+189%
|
2 988
-7%
|
3 293
+10%
|
5 847
+78%
|
6 337
+8%
|
7 852
+24%
|
8 672
+10%
|
10 120
+17%
|
10 922
+8%
|
10 303
-6%
|
10 393
+1%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
551
|
551
|
630
|
637
|
640
|
641
|
641
|
641
|
641
|
641
|
660
|
649
|
629
|
617
|
|