Breedon Group PLC
OTC:BRDNF
Balance Sheet
Balance Sheet Decomposition
Breedon Group PLC
Breedon Group PLC
Balance Sheet
Breedon Group PLC
| 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 |
13
|
12
|
3
|
1
|
5
|
18
|
16
|
24
|
5
|
24
|
38
|
24
|
32
|
84
|
102
|
127
|
29
|
|
| Cash Equivalents |
13
|
12
|
3
|
1
|
5
|
18
|
16
|
24
|
5
|
24
|
38
|
24
|
32
|
84
|
102
|
127
|
29
|
|
| Total Receivables |
0
|
0
|
26
|
35
|
36
|
49
|
63
|
59
|
110
|
113
|
161
|
165
|
194
|
206
|
219
|
228
|
262
|
|
| Accounts Receivables |
0
|
0
|
23
|
32
|
33
|
45
|
55
|
50
|
101
|
106
|
146
|
151
|
178
|
206
|
219
|
228
|
218
|
|
| Other Receivables |
0
|
0
|
3
|
3
|
3
|
4
|
8
|
9
|
9
|
8
|
15
|
14
|
16
|
0
|
0
|
0
|
44
|
|
| Inventory |
0
|
0
|
7
|
8
|
8
|
11
|
13
|
13
|
29
|
31
|
55
|
59
|
59
|
62
|
95
|
120
|
136
|
|
| Other Current Assets |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
13
|
12
|
37
|
44
|
50
|
78
|
92
|
95
|
145
|
168
|
253
|
247
|
285
|
352
|
415
|
475
|
427
|
|
| PP&E Net |
0
|
0
|
150
|
152
|
145
|
184
|
208
|
211
|
468
|
477
|
666
|
699
|
816
|
800
|
835
|
862
|
986
|
|
| PP&E Gross |
0
|
0
|
150
|
152
|
145
|
184
|
208
|
211
|
468
|
477
|
666
|
699
|
816
|
800
|
835
|
862
|
986
|
|
| Accumulated Depreciation |
0
|
0
|
4
|
15
|
24
|
37
|
51
|
67
|
89
|
125
|
174
|
229
|
295
|
364
|
433
|
512
|
586
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
4
|
57
|
54
|
52
|
47
|
49
|
46
|
152
|
|
| Goodwill |
0
|
0
|
4
|
1
|
2
|
15
|
22
|
22
|
186
|
191
|
411
|
424
|
455
|
455
|
470
|
474
|
535
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
1
|
0
|
|
| Long-Term Investments |
0
|
0
|
1
|
1
|
1
|
1
|
5
|
5
|
6
|
6
|
6
|
11
|
11
|
12
|
14
|
15
|
15
|
|
| Other Assets |
0
|
0
|
4
|
1
|
2
|
15
|
22
|
22
|
186
|
191
|
411
|
424
|
455
|
455
|
470
|
474
|
535
|
|
| Total Assets |
13
N/A
|
12
-7%
|
192
+1 516%
|
198
+3%
|
198
0%
|
278
+41%
|
329
+19%
|
333
+1%
|
812
+143%
|
846
+4%
|
1 393
+65%
|
1 434
+3%
|
1 619
+13%
|
1 670
+3%
|
1 786
+7%
|
1 873
+5%
|
2 114
+13%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
0
|
0
|
24
|
28
|
26
|
36
|
50
|
57
|
103
|
105
|
154
|
148
|
185
|
221
|
241
|
245
|
243
|
|
| Accrued Liabilities |
0
|
0
|
4
|
5
|
5
|
8
|
9
|
8
|
14
|
16
|
21
|
21
|
44
|
25
|
18
|
18
|
23
|
|
| Short-Term Debt |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
7
|
0
|
5
|
4
|
5
|
5
|
7
|
4
|
31
|
44
|
65
|
7
|
8
|
8
|
9
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
12
|
9
|
13
|
20
|
22
|
26
|
18
|
24
|
48
|
|
| Total Current Liabilities |
0
|
0
|
36
|
42
|
36
|
48
|
67
|
74
|
135
|
135
|
218
|
232
|
315
|
279
|
285
|
296
|
322
|
|
| Long-Term Debt |
0
|
0
|
89
|
89
|
74
|
68
|
77
|
8
|
157
|
129
|
317
|
270
|
285
|
289
|
292
|
289
|
426
|
|
| Deferred Income Tax |
0
|
0
|
5
|
1
|
2
|
4
|
7
|
7
|
27
|
28
|
48
|
61
|
71
|
88
|
89
|
92
|
104
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
7
|
7
|
7
|
9
|
11
|
11
|
24
|
26
|
36
|
32
|
60
|
64
|
77
|
86
|
91
|
|
| Total Liabilities |
0
N/A
|
0
-33%
|
136
+67 700%
|
139
+3%
|
118
-15%
|
129
+9%
|
162
+26%
|
100
-38%
|
344
+243%
|
319
-7%
|
619
+94%
|
595
-4%
|
731
+23%
|
720
-2%
|
742
+3%
|
762
+3%
|
944
+24%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
13
|
13
|
62
|
63
|
78
|
138
|
139
|
179
|
375
|
378
|
549
|
550
|
552
|
553
|
555
|
3
|
3
|
|
| Retained Earnings |
1
|
2
|
5
|
4
|
2
|
11
|
28
|
54
|
92
|
150
|
218
|
297
|
332
|
405
|
488
|
1 111
|
1 174
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
8
|
5
|
9
|
1
|
4
|
9
|
|
| Total Equity |
13
N/A
|
12
-6%
|
57
+385%
|
59
+4%
|
79
+34%
|
149
+88%
|
167
+12%
|
233
+40%
|
467
+101%
|
528
+13%
|
773
+46%
|
839
+9%
|
888
+6%
|
950
+7%
|
1 044
+10%
|
1 110
+6%
|
1 170
+5%
|
|
| Total Liabilities & Equity |
13
N/A
|
12
-7%
|
192
+1 516%
|
198
+3%
|
198
0%
|
278
+41%
|
329
+19%
|
333
+1%
|
812
+143%
|
846
+4%
|
1 393
+65%
|
1 434
+3%
|
1 619
+13%
|
1 670
+3%
|
1 786
+7%
|
1 873
+5%
|
2 114
+13%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
136
|
136
|
554
|
561
|
647
|
1 007
|
1 023
|
1 149
|
1 411
|
1 447
|
1 679
|
1 683
|
8 438
|
8 448
|
8 472
|
340
|
344
|
|