Severn Trent PLC
LSE:SVT
Balance Sheet
Balance Sheet Decomposition
Severn Trent PLC
Severn Trent PLC
Balance Sheet
Severn Trent 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 |
29
|
43
|
45
|
91
|
55
|
43
|
46
|
62
|
44
|
67
|
37
|
48
|
46
|
25
|
23
|
26
|
25
|
26
|
20
|
34
|
16
|
16
|
20
|
26
|
|
| Cash |
0
|
0
|
0
|
0
|
55
|
43
|
46
|
62
|
44
|
67
|
37
|
48
|
46
|
25
|
23
|
26
|
25
|
26
|
20
|
34
|
16
|
16
|
20
|
26
|
|
| Cash Equivalents |
29
|
43
|
45
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
19
|
26
|
71
|
0
|
88
|
100
|
608
|
587
|
184
|
249
|
258
|
356
|
77
|
152
|
32
|
19
|
16
|
0
|
11
|
0
|
75
|
0
|
909
|
989
|
|
| Total Receivables |
286
|
303
|
316
|
310
|
315
|
219
|
225
|
220
|
239
|
228
|
214
|
270
|
240
|
447
|
458
|
519
|
445
|
497
|
549
|
500
|
594
|
736
|
786
|
843
|
|
| Accounts Receivables |
254
|
252
|
278
|
276
|
303
|
182
|
200
|
201
|
197
|
188
|
181
|
197
|
196
|
396
|
404
|
374
|
406
|
448
|
499
|
465
|
536
|
656
|
690
|
753
|
|
| Other Receivables |
32
|
52
|
38
|
34
|
12
|
38
|
25
|
18
|
42
|
40
|
33
|
73
|
44
|
51
|
55
|
145
|
39
|
49
|
50
|
35
|
58
|
80
|
96
|
91
|
|
| Inventory |
97
|
91
|
80
|
66
|
54
|
22
|
25
|
31
|
27
|
27
|
34
|
32
|
27
|
17
|
21
|
16
|
19
|
21
|
29
|
31
|
32
|
35
|
40
|
43
|
|
| Other Current Assets |
105
|
120
|
137
|
183
|
219
|
169
|
215
|
262
|
237
|
254
|
296
|
278
|
303
|
176
|
59
|
6
|
22
|
31
|
34
|
41
|
71
|
44
|
56
|
74
|
|
| Total Current Assets |
536
|
583
|
649
|
649
|
731
|
554
|
1 119
|
1 160
|
730
|
825
|
839
|
983
|
693
|
816
|
594
|
586
|
526
|
575
|
642
|
606
|
788
|
831
|
1 811
|
1 975
|
|
| PP&E Net |
4 892
|
5 049
|
5 278
|
5 639
|
5 743
|
5 521
|
5 731
|
5 980
|
6 302
|
6 427
|
6 578
|
6 760
|
7 024
|
7 532
|
7 719
|
8 116
|
8 472
|
9 086
|
9 710
|
10 006
|
10 338
|
10 846
|
11 910
|
13 453
|
|
| PP&E Gross |
4 892
|
5 049
|
5 278
|
5 639
|
5 743
|
5 521
|
5 731
|
5 980
|
6 302
|
6 427
|
6 578
|
6 760
|
7 024
|
7 532
|
7 719
|
8 116
|
8 472
|
9 086
|
9 710
|
10 006
|
10 338
|
10 846
|
11 910
|
13 453
|
|
| Accumulated Depreciation |
2 439
|
2 704
|
2 913
|
2 959
|
3 098
|
2 894
|
3 080
|
3 255
|
3 453
|
3 658
|
3 883
|
4 103
|
4 349
|
4 523
|
4 790
|
5 068
|
5 349
|
5 658
|
5 572
|
5 873
|
6 219
|
6 553
|
6 935
|
7 138
|
|
| Intangible Assets |
0
|
0
|
0
|
126
|
112
|
101
|
107
|
121
|
139
|
135
|
116
|
99
|
80
|
69
|
72
|
81
|
88
|
124
|
154
|
164
|
180
|
186
|
187
|
207
|
|
| Goodwill |
475
|
402
|
498
|
499
|
506
|
49
|
50
|
63
|
71
|
68
|
45
|
42
|
15
|
14
|
15
|
81
|
62
|
91
|
91
|
91
|
91
|
93
|
113
|
117
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
176
|
190
|
104
|
95
|
86
|
79
|
78
|
77
|
|
| Long-Term Investments |
29
|
31
|
28
|
27
|
30
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
37
|
38
|
37
|
0
|
0
|
17
|
17
|
12
|
2
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
4
|
19
|
51
|
225
|
204
|
188
|
133
|
130
|
72
|
14
|
40
|
77
|
63
|
101
|
101
|
61
|
55
|
98
|
94
|
79
|
|
| Other Assets |
475
|
402
|
498
|
499
|
506
|
49
|
50
|
63
|
71
|
68
|
45
|
42
|
15
|
14
|
15
|
81
|
62
|
91
|
91
|
91
|
91
|
93
|
113
|
117
|
|
| Total Assets |
5 931
N/A
|
6 064
+2%
|
6 452
+6%
|
6 940
+8%
|
7 126
+3%
|
6 249
-12%
|
7 063
+13%
|
7 556
+7%
|
7 450
-1%
|
7 649
+3%
|
7 715
+1%
|
8 019
+4%
|
7 889
-2%
|
8 450
+7%
|
8 445
0%
|
9 037
+7%
|
9 426
+4%
|
10 204
+8%
|
10 802
+6%
|
11 023
+2%
|
11 554
+5%
|
12 149
+5%
|
14 204
+17%
|
15 910
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
46
|
60
|
71
|
61
|
57
|
33
|
40
|
46
|
28
|
32
|
35
|
29
|
32
|
33
|
18
|
24
|
19
|
32
|
45
|
41
|
89
|
123
|
163
|
174
|
|
| Accrued Liabilities |
359
|
378
|
406
|
419
|
444
|
338
|
342
|
362
|
401
|
327
|
344
|
335
|
349
|
429
|
408
|
402
|
407
|
424
|
495
|
493
|
524
|
566
|
374
|
469
|
|
| Short-Term Debt |
31
|
32
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
1
|
0
|
12
|
8
|
6
|
2
|
3
|
|
| Current Portion of Long-Term Debt |
448
|
506
|
455
|
487
|
808
|
632
|
460
|
256
|
261
|
24
|
89
|
170
|
206
|
463
|
281
|
559
|
296
|
196
|
475
|
491
|
358
|
312
|
66
|
530
|
|
| Other Current Liabilities |
229
|
244
|
260
|
200
|
261
|
110
|
133
|
126
|
132
|
112
|
82
|
47
|
69
|
115
|
52
|
44
|
86
|
82
|
56
|
42
|
81
|
84
|
243
|
269
|
|
| Total Current Liabilities |
1 113
|
1 219
|
1 224
|
1 166
|
1 571
|
1 112
|
975
|
790
|
822
|
495
|
551
|
581
|
656
|
1 040
|
759
|
1 029
|
821
|
735
|
1 072
|
1 078
|
1 059
|
1 090
|
847
|
1 445
|
|
| Long-Term Debt |
1 980
|
2 037
|
2 378
|
2 499
|
2 296
|
2 639
|
3 628
|
4 189
|
3 916
|
4 321
|
4 310
|
4 631
|
4 416
|
4 464
|
4 626
|
4 720
|
5 259
|
5 857
|
5 958
|
6 113
|
6 366
|
6 986
|
8 195
|
9 164
|
|
| Deferred Income Tax |
366
|
426
|
463
|
888
|
870
|
891
|
808
|
948
|
956
|
919
|
802
|
786
|
654
|
691
|
665
|
624
|
675
|
748
|
901
|
906
|
1 321
|
1 294
|
1 365
|
1 472
|
|
| Minority Interest |
1
|
2
|
2
|
2
|
3
|
3
|
4
|
6
|
6
|
6
|
8
|
11
|
13
|
13
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
177
|
162
|
172
|
537
|
491
|
469
|
447
|
676
|
809
|
808
|
1 072
|
1 177
|
1 073
|
1 486
|
1 376
|
1 741
|
1 674
|
1 700
|
1 627
|
1 787
|
1 545
|
1 808
|
1 963
|
2 058
|
|
| Total Liabilities |
3 637
N/A
|
3 846
+6%
|
4 239
+10%
|
5 093
+20%
|
5 230
+3%
|
5 115
-2%
|
5 862
+15%
|
6 609
+13%
|
6 509
-2%
|
6 549
+1%
|
6 742
+3%
|
7 186
+7%
|
6 812
-5%
|
7 694
+13%
|
7 427
-3%
|
8 113
+9%
|
8 429
+4%
|
9 040
+7%
|
9 558
+6%
|
9 884
+3%
|
10 290
+4%
|
11 178
+9%
|
12 370
+11%
|
14 139
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
224
|
224
|
225
|
226
|
227
|
228
|
230
|
231
|
232
|
232
|
233
|
233
|
234
|
234
|
234
|
235
|
235
|
236
|
237
|
237
|
248
|
249
|
295
|
296
|
|
| Retained Earnings |
2 046
|
1 965
|
1 955
|
1 583
|
1 621
|
900
|
950
|
645
|
648
|
793
|
727
|
594
|
823
|
481
|
717
|
611
|
644
|
800
|
959
|
753
|
630
|
320
|
165
|
79
|
|
| Additional Paid In Capital |
24
|
29
|
34
|
38
|
49
|
58
|
64
|
72
|
76
|
80
|
84
|
90
|
94
|
100
|
107
|
113
|
118
|
128
|
137
|
148
|
394
|
409
|
1 363
|
1 378
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
51
|
43
|
2
|
15
|
6
|
70
|
84
|
74
|
59
|
41
|
35
|
0
|
0
|
89
|
0
|
9
|
7
|
11
|
17
|
|
| Total Equity |
2 294
N/A
|
2 218
-3%
|
2 214
0%
|
1 848
-17%
|
1 896
+3%
|
1 134
-40%
|
1 201
+6%
|
946
-21%
|
941
-1%
|
1 100
+17%
|
974
-11%
|
833
-14%
|
1 078
+29%
|
756
-30%
|
1 017
+35%
|
923
-9%
|
997
+8%
|
1 164
+17%
|
1 244
+7%
|
1 139
-8%
|
1 264
+11%
|
971
-23%
|
1 834
+89%
|
1 771
-3%
|
|
| Total Liabilities & Equity |
5 931
N/A
|
6 064
+2%
|
6 452
+6%
|
6 940
+8%
|
7 126
+3%
|
6 249
-12%
|
7 063
+13%
|
7 556
+7%
|
7 450
-1%
|
7 649
+3%
|
7 715
+1%
|
8 019
+4%
|
7 889
-2%
|
8 450
+7%
|
8 445
0%
|
9 037
+7%
|
9 426
+4%
|
10 204
+8%
|
10 802
+6%
|
11 023
+2%
|
11 554
+5%
|
12 149
+5%
|
14 204
+17%
|
15 910
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
316
|
317
|
318
|
319
|
321
|
233
|
235
|
236
|
237
|
237
|
238
|
238
|
239
|
239
|
239
|
236
|
236
|
237
|
238
|
239
|
250
|
252
|
299
|
300
|
|