3i Group PLC
LSE:III
Balance Sheet
Balance Sheet Decomposition
3i Group PLC
3i Group PLC
Balance Sheet
3i Group PLC
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
0
|
0
|
0
|
0
|
847
|
486
|
752
|
675
|
1 524
|
961
|
718
|
656
|
643
|
861
|
957
|
931
|
972
|
983
|
771
|
216
|
212
|
162
|
358
|
412
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
847
|
486
|
752
|
675
|
1 524
|
961
|
718
|
656
|
643
|
861
|
957
|
931
|
972
|
983
|
771
|
216
|
212
|
162
|
358
|
412
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
1 108
|
1 668
|
44
|
59
|
728
|
560
|
441
|
90
|
0
|
0
|
40
|
40
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
69
|
73
|
65
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
48
|
68
|
45
|
28
|
11
|
96
|
47
|
9
|
10
|
52
|
41
|
46
|
35
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
54
|
168
|
218
|
73
|
80
|
74
|
83
|
109
|
89
|
6
|
33
|
31
|
12
|
34
|
31
|
150
|
31
|
114
|
78
|
129
|
140
|
|
| Total Current Assets |
69
|
73
|
65
|
116
|
2 123
|
2 372
|
869
|
814
|
2 326
|
1 604
|
1 303
|
883
|
717
|
939
|
1 056
|
994
|
1 102
|
1 111
|
930
|
257
|
378
|
281
|
533
|
587
|
|
| PP&E Net |
50
|
40
|
35
|
33
|
31
|
32
|
30
|
22
|
17
|
15
|
13
|
7
|
5
|
4
|
5
|
5
|
4
|
4
|
24
|
21
|
16
|
12
|
53
|
59
|
|
| PP&E Gross |
50
|
40
|
35
|
0
|
31
|
32
|
30
|
22
|
17
|
15
|
13
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
43
|
48
|
50
|
0
|
36
|
22
|
28
|
33
|
24
|
22
|
24
|
20
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
17
|
23
|
1
|
10
|
3
|
0
|
12
|
11
|
9
|
8
|
6
|
5
|
4
|
2
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
77
|
83
|
75
|
44
|
75
|
82
|
36
|
20
|
8
|
43
|
0
|
354
|
498
|
605
|
11
|
9
|
9
|
3
|
3
|
0
|
|
| Long-Term Investments |
5 336
|
4 251
|
4 643
|
4 533
|
4 139
|
4 362
|
6 016
|
4 050
|
3 517
|
3 993
|
3 169
|
3 247
|
3 510
|
3 750
|
4 220
|
5 189
|
6 130
|
6 821
|
7 390
|
9 915
|
13 433
|
17 362
|
20 876
|
25 272
|
|
| Other Long-Term Assets |
678
|
635
|
669
|
1 019
|
0
|
0
|
0
|
0
|
0
|
44
|
62
|
123
|
138
|
160
|
172
|
171
|
153
|
169
|
203
|
124
|
106
|
156
|
172
|
136
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
6 133
N/A
|
4 999
-18%
|
5 412
+8%
|
5 701
+5%
|
6 370
+12%
|
6 849
+8%
|
6 990
+2%
|
4 930
-29%
|
5 935
+20%
|
5 759
-3%
|
4 600
-20%
|
4 312
-6%
|
4 388
+2%
|
4 915
+12%
|
5 554
+13%
|
6 713
+21%
|
7 899
+18%
|
8 721
+10%
|
8 567
-2%
|
10 334
+21%
|
13 948
+35%
|
17 819
+28%
|
21 641
+21%
|
26 056
+20%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
220
|
250
|
140
|
61
|
70
|
58
|
40
|
29
|
6
|
140
|
119
|
126
|
155
|
119
|
114
|
79
|
115
|
110
|
158
|
145
|
|
| Accrued Liabilities |
181
|
173
|
199
|
244
|
0
|
0
|
166
|
255
|
176
|
198
|
227
|
192
|
158
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1 339
|
1 350
|
1 128
|
1 089
|
0
|
0
|
433
|
0
|
0
|
138
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
231
|
675
|
373
|
349
|
125
|
31
|
231
|
164
|
0
|
0
|
262
|
0
|
0
|
0
|
4
|
4
|
205
|
5
|
4
|
3
|
|
| Other Current Liabilities |
53
|
56
|
57
|
59
|
175
|
202
|
122
|
120
|
62
|
39
|
9
|
13
|
15
|
22
|
10
|
4
|
12
|
2
|
4
|
1
|
4
|
5
|
3
|
2
|
|
| Total Current Liabilities |
1 573
|
1 579
|
1 384
|
1 392
|
626
|
1 127
|
1 234
|
785
|
433
|
464
|
507
|
398
|
179
|
162
|
391
|
130
|
167
|
121
|
122
|
84
|
324
|
120
|
165
|
150
|
|
| Long-Term Debt |
84
|
51
|
412
|
428
|
1 632
|
1 311
|
1 544
|
2 196
|
2 333
|
1 843
|
1 364
|
861
|
855
|
815
|
575
|
575
|
575
|
575
|
591
|
988
|
784
|
780
|
1 247
|
1 236
|
|
| Deferred Income Tax |
12
|
10
|
6
|
13
|
1
|
1
|
2
|
0
|
2
|
6
|
4
|
3
|
0
|
2
|
0
|
0
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
519
|
423
|
215
|
231
|
105
|
161
|
153
|
87
|
99
|
89
|
98
|
116
|
46
|
131
|
133
|
172
|
130
|
115
|
96
|
97
|
85
|
74
|
58
|
58
|
|
| Total Liabilities |
2 188
N/A
|
2 063
-6%
|
2 017
-2%
|
2 064
+2%
|
2 364
+15%
|
2 600
+10%
|
2 933
+13%
|
3 068
+5%
|
2 867
-7%
|
2 402
-16%
|
1 973
-18%
|
1 378
-30%
|
1 080
-22%
|
1 109
+3%
|
1 099
-1%
|
877
-20%
|
875
0%
|
812
-7%
|
810
0%
|
1 170
+44%
|
1 194
+2%
|
975
-18%
|
1 471
+51%
|
1 445
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
305
|
305
|
307
|
307
|
292
|
289
|
283
|
284
|
717
|
717
|
717
|
718
|
718
|
719
|
719
|
719
|
719
|
719
|
719
|
719
|
719
|
719
|
719
|
719
|
|
| Retained Earnings |
3 298
|
2 282
|
2 729
|
3 043
|
3 407
|
3 643
|
3 448
|
1 429
|
1 513
|
1 684
|
778
|
910
|
1 655
|
2 166
|
2 777
|
4 152
|
5 553
|
6 448
|
6 330
|
7 726
|
11 352
|
15 445
|
18 758
|
23 180
|
|
| Additional Paid In Capital |
342
|
349
|
359
|
364
|
376
|
387
|
397
|
405
|
779
|
779
|
780
|
780
|
782
|
784
|
784
|
785
|
786
|
787
|
788
|
788
|
789
|
790
|
791
|
792
|
|
| Other Equity |
0
|
0
|
0
|
77
|
69
|
70
|
71
|
256
|
59
|
177
|
352
|
526
|
153
|
137
|
229
|
180
|
34
|
45
|
80
|
69
|
106
|
110
|
98
|
80
|
|
| Total Equity |
3 945
N/A
|
2 936
-26%
|
3 395
+16%
|
3 637
+7%
|
4 006
+10%
|
4 249
+6%
|
4 057
-5%
|
1 862
-54%
|
3 068
+65%
|
3 357
+9%
|
2 627
-22%
|
2 934
+12%
|
3 308
+13%
|
3 806
+15%
|
4 455
+17%
|
5 836
+31%
|
7 024
+20%
|
7 909
+13%
|
7 757
-2%
|
9 164
+18%
|
12 754
+39%
|
16 844
+32%
|
20 170
+20%
|
24 611
+22%
|
|
| Total Liabilities & Equity |
6 133
N/A
|
4 999
-18%
|
5 412
+8%
|
5 701
+5%
|
6 370
+12%
|
6 849
+8%
|
6 990
+2%
|
4 930
-29%
|
5 935
+20%
|
5 759
-3%
|
4 600
-20%
|
4 312
-6%
|
4 388
+2%
|
4 915
+12%
|
5 554
+13%
|
6 713
+21%
|
7 899
+18%
|
8 721
+10%
|
8 567
-2%
|
10 334
+21%
|
13 948
+35%
|
17 819
+28%
|
21 641
+21%
|
26 056
+20%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
970
|
973
|
977
|
978
|
883
|
739
|
632
|
633
|
970
|
971
|
971
|
971
|
972
|
972
|
973
|
973
|
973
|
973
|
973
|
973
|
973
|
973
|
973
|
973
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|