Barratt Redrow PLC
LSE:BTRW
Balance Sheet
Balance Sheet Decomposition
Barratt Redrow PLC
Barratt Redrow PLC
Balance Sheet
Barratt Redrow PLC
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
132
|
121
|
230
|
285
|
43
|
182
|
33
|
179
|
547
|
73
|
150
|
294
|
275
|
360
|
758
|
784
|
1 176
|
1 136
|
620
|
1 519
|
1 353
|
1 269
|
1 065
|
970
|
|
| Cash Equivalents |
132
|
121
|
230
|
285
|
43
|
182
|
33
|
179
|
547
|
73
|
150
|
294
|
275
|
360
|
758
|
784
|
1 176
|
1 136
|
620
|
1 519
|
1 353
|
1 269
|
1 065
|
970
|
|
| Short-Term Investments |
6
|
8
|
10
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
17
|
21
|
25
|
27
|
34
|
126
|
115
|
87
|
57
|
57
|
43
|
69
|
101
|
156
|
135
|
192
|
227
|
209
|
70
|
165
|
227
|
197
|
221
|
303
|
|
| Accounts Receivables |
5
|
7
|
5
|
5
|
13
|
122
|
63
|
30
|
45
|
44
|
35
|
54
|
87
|
124
|
111
|
133
|
227
|
152
|
36
|
72
|
120
|
92
|
78
|
108
|
|
| Other Receivables |
11
|
14
|
21
|
22
|
21
|
5
|
52
|
57
|
11
|
13
|
9
|
14
|
14
|
33
|
25
|
59
|
0
|
57
|
35
|
93
|
107
|
105
|
143
|
195
|
|
| Inventory |
1 451
|
1 731
|
1 977
|
2 403
|
2 644
|
4 770
|
4 830
|
3 541
|
3 342
|
3 297
|
3 227
|
3 210
|
3 509
|
4 174
|
4 327
|
4 475
|
4 517
|
4 824
|
5 028
|
4 646
|
5 292
|
5 238
|
5 278
|
8 341
|
|
| Other Current Assets |
10
|
16
|
18
|
13
|
6
|
16
|
7
|
5
|
10
|
5
|
7
|
34
|
12
|
13
|
15
|
26
|
0
|
16
|
16
|
14
|
20
|
17
|
13
|
18
|
|
| Total Current Assets |
1 616
|
1 897
|
2 260
|
2 736
|
2 727
|
5 093
|
4 984
|
3 812
|
3 955
|
3 431
|
3 428
|
3 606
|
3 896
|
4 703
|
5 235
|
5 478
|
5 920
|
6 185
|
5 734
|
6 344
|
6 891
|
6 720
|
6 577
|
9 631
|
|
| PP&E Net |
2
|
11
|
12
|
11
|
12
|
37
|
16
|
10
|
7
|
6
|
6
|
3
|
6
|
8
|
10
|
10
|
12
|
17
|
66
|
60
|
77
|
103
|
99
|
133
|
|
| PP&E Gross |
2
|
11
|
12
|
11
|
12
|
37
|
16
|
10
|
7
|
6
|
6
|
3
|
6
|
8
|
10
|
10
|
0
|
17
|
66
|
60
|
77
|
103
|
99
|
133
|
|
| Accumulated Depreciation |
4
|
4
|
5
|
6
|
8
|
12
|
8
|
10
|
14
|
14
|
14
|
14
|
13
|
15
|
20
|
24
|
0
|
33
|
34
|
39
|
42
|
46
|
53
|
61
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
107
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
102
|
101
|
100
|
205
|
195
|
185
|
408
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
817
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
806
|
806
|
806
|
853
|
853
|
853
|
1 175
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
35
|
42
|
70
|
88
|
137
|
175
|
193
|
133
|
128
|
100
|
5
|
6
|
5
|
3
|
2
|
1
|
7
|
3
|
3
|
5
|
|
| Long-Term Investments |
18
|
16
|
0
|
0
|
0
|
21
|
66
|
83
|
80
|
103
|
86
|
124
|
200
|
200
|
256
|
213
|
234
|
189
|
152
|
163
|
178
|
130
|
159
|
193
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
40
|
12
|
10
|
159
|
206
|
168
|
148
|
96
|
23
|
8
|
20
|
14
|
59
|
63
|
4
|
0
|
0
|
0
|
0
|
4
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
817
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
792
|
806
|
806
|
806
|
853
|
853
|
853
|
1 175
|
|
| Total Assets |
1 636
N/A
|
1 924
+18%
|
2 272
+18%
|
2 747
+21%
|
2 815
+2%
|
6 130
+118%
|
6 038
-2%
|
5 044
-16%
|
5 277
+5%
|
4 775
-10%
|
4 753
0%
|
4 854
+2%
|
5 144
+6%
|
5 911
+15%
|
6 418
+9%
|
6 612
+3%
|
7 121
+8%
|
7 365
+3%
|
6 864
-7%
|
7 474
+9%
|
8 211
+10%
|
8 004
-3%
|
7 875
-2%
|
11 550
+47%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
475
|
604
|
581
|
780
|
699
|
993
|
778
|
544
|
576
|
653
|
660
|
621
|
656
|
898
|
931
|
881
|
1 466
|
929
|
680
|
653
|
822
|
632
|
561
|
2 503
|
|
| Accrued Liabilities |
172
|
36
|
40
|
51
|
206
|
436
|
292
|
267
|
341
|
304
|
291
|
326
|
334
|
359
|
422
|
464
|
0
|
547
|
474
|
595
|
454
|
398
|
414
|
498
|
|
| Short-Term Debt |
11
|
5
|
28
|
5
|
6
|
27
|
654
|
9
|
0
|
0
|
0
|
4
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
11
|
176
|
5
|
13
|
6
|
73
|
194
|
178
|
129
|
16
|
28
|
17
|
13
|
18
|
|
| Other Current Liabilities |
96
|
277
|
416
|
458
|
150
|
114
|
94
|
52
|
111
|
81
|
53
|
69
|
132
|
142
|
230
|
267
|
86
|
211
|
182
|
222
|
404
|
408
|
459
|
899
|
|
| Total Current Liabilities |
753
|
922
|
1 066
|
1 293
|
1 060
|
1 569
|
1 818
|
871
|
1 039
|
1 038
|
1 014
|
1 196
|
1 160
|
1 412
|
1 588
|
1 684
|
1 745
|
1 865
|
1 466
|
1 486
|
1 708
|
1 454
|
1 447
|
2 359
|
|
| Long-Term Debt |
26
|
35
|
12
|
3
|
3
|
1 457
|
1 032
|
1 476
|
919
|
406
|
331
|
167
|
162
|
163
|
172
|
1
|
191
|
200
|
236
|
230
|
227
|
233
|
229
|
238
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
11
|
8
|
25
|
18
|
2
|
9
|
45
|
54
|
45
|
110
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
9
|
9
|
9
|
8
|
7
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Liabilities |
97
|
43
|
77
|
98
|
212
|
190
|
322
|
366
|
419
|
401
|
434
|
419
|
469
|
623
|
637
|
597
|
566
|
414
|
320
|
297
|
600
|
667
|
715
|
971
|
|
| Total Liabilities |
877
N/A
|
999
+14%
|
1 156
+16%
|
1 395
+21%
|
1 275
-9%
|
3 219
+153%
|
3 194
-1%
|
2 713
-15%
|
2 377
-12%
|
1 845
-22%
|
1 779
-4%
|
1 781
+0%
|
1 798
+1%
|
2 209
+23%
|
2 417
+9%
|
2 299
-5%
|
2 536
+10%
|
2 503
-1%
|
2 025
-19%
|
2 023
0%
|
2 580
+28%
|
2 408
-7%
|
2 436
+1%
|
3 677
+51%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
24
|
24
|
24
|
24
|
24
|
35
|
35
|
35
|
97
|
97
|
98
|
98
|
99
|
100
|
100
|
101
|
101
|
102
|
102
|
102
|
102
|
97
|
97
|
144
|
|
| Retained Earnings |
551
|
714
|
901
|
1 130
|
1 319
|
2 647
|
2 606
|
2 154
|
2 646
|
2 652
|
2 702
|
2 782
|
3 052
|
3 400
|
3 691
|
3 989
|
4 252
|
4 536
|
4 512
|
5 109
|
5 302
|
5 268
|
5 125
|
7 502
|
|
| Additional Paid In Capital |
185
|
187
|
191
|
198
|
210
|
224
|
207
|
207
|
207
|
207
|
212
|
213
|
215
|
219
|
223
|
225
|
233
|
239
|
245
|
245
|
253
|
254
|
254
|
254
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
13
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
1
|
0
|
15
|
20
|
5
|
27
|
23
|
37
|
27
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
8
|
3
|
64
|
49
|
25
|
37
|
20
|
16
|
14
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
760
N/A
|
925
+22%
|
1 116
+21%
|
1 352
+21%
|
1 540
+14%
|
2 911
+89%
|
2 844
-2%
|
2 332
-18%
|
2 900
+24%
|
2 930
+1%
|
2 974
+1%
|
3 073
+3%
|
3 346
+9%
|
3 702
+11%
|
4 001
+8%
|
4 313
+8%
|
4 586
+6%
|
4 862
+6%
|
4 839
0%
|
5 451
+13%
|
5 631
+3%
|
5 596
-1%
|
5 439
-3%
|
7 873
+45%
|
|
| Total Liabilities & Equity |
1 636
N/A
|
1 924
+18%
|
2 272
+18%
|
2 747
+21%
|
2 815
+2%
|
6 130
+118%
|
6 038
-2%
|
5 044
-16%
|
5 277
+5%
|
4 775
-10%
|
4 753
0%
|
4 854
+2%
|
5 144
+6%
|
5 911
+15%
|
6 418
+9%
|
6 612
+3%
|
7 121
+8%
|
7 365
+3%
|
6 864
-7%
|
7 474
+9%
|
8 211
+10%
|
8 004
-3%
|
7 875
-2%
|
11 550
+47%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
362
|
364
|
366
|
369
|
371
|
528
|
529
|
529
|
965
|
965
|
976
|
980
|
985
|
995
|
1 004
|
1 008
|
1 013
|
1 017
|
1 018
|
1 018
|
1 023
|
975
|
975
|
1 440
|
|